Wuhan DR Laser Technology Corp.,Ltd (300776SZ) DCF Valuation

Wuhan Dr Laser Technology Corp., Ltd (300776.SZ) DCF Valoración

CN | Industrials | Industrial - Machinery | SHZ
Wuhan DR Laser Technology Corp.,Ltd (300776SZ) DCF Valuation
  • Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • Predeterminadas Para Un Uso Rápido Y Eficiente
  • No Se Necesita Experiencia; Fáciles De Seguir

Wuhan DR Laser Technology Corp.,Ltd (300776.SZ) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

¿Busca evaluar el valor intrínseco de Wuhan Dr Laser Technology Corp., Ltd? Nuestra calculadora DCF (300776SZ) integra datos del mundo real con extensas funciones de personalización, lo que le permite refinar sus pronósticos y mejorar sus opciones de inversión.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue 699.9 1,072.3 1,256.8 1,324.3 1,588.6 1,746.3 1,919.6 2,110.2 2,319.7 2,550.0
Revenue Growth, % 0 53.19 17.21 5.37 19.96 9.93 9.93 9.93 9.93 9.93
EBITDA 357.0 424.3 463.3 519.7 607.4 715.7 786.7 864.8 950.7 1,045.0
EBITDA, % 51 39.57 36.87 39.24 38.24 40.98 40.98 40.98 40.98 40.98
Depreciation 3.9 5.6 12.5 29.3 62.5 28.7 31.6 34.7 38.2 42.0
Depreciation, % 0.56138 0.5241 0.99856 2.21 3.94 1.65 1.65 1.65 1.65 1.65
EBIT 353.1 418.6 450.8 490.4 544.9 686.9 755.1 830.1 912.5 1,003.1
EBIT, % 50.44 39.04 35.87 37.03 34.3 39.34 39.34 39.34 39.34 39.34
Total Cash 1,078.3 1,123.6 754.8 429.4 2,981.0 1,370.8 1,506.8 1,656.4 1,820.9 2,001.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 349.2 675.8 737.7 1,011.1 1,399.2
Account Receivables, % 49.88 63.02 58.7 76.35 88.08
Inventories 718.5 700.7 664.7 858.0 1,917.6 1,337.8 1,470.6 1,616.5 1,777.0 1,953.4
Inventories, % 102.65 65.35 52.89 64.79 120.71 76.61 76.61 76.61 76.61 76.61
Accounts Payable 69.8 109.2 134.4 288.3 677.2 332.6 365.7 402.0 441.9 485.7
Accounts Payable, % 9.97 10.18 10.69 21.77 42.63 19.05 19.05 19.05 19.05 19.05
Capital Expenditure -31.4 -62.8 -136.9 -202.8 -119.4 -153.9 -169.2 -186.0 -204.4 -224.7
Capital Expenditure, % -4.48 -5.86 -10.9 -15.31 -7.52 -8.81 -8.81 -8.81 -8.81 -8.81
Tax Rate, % 9.06 9.06 9.06 9.06 9.06 9.06 9.06 9.06 9.06 9.06
EBITAT 304.0 361.2 393.7 444.0 495.5 606.1 666.3 732.4 805.1 885.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -721.4 34.6 268.6 -42.3 -620.2 941.8 312.4 343.4 377.5 415.0
WACC, % 5.61 5.61 5.61 5.62 5.62 5.61 5.61 5.61 5.61 5.61
PV UFCF
SUM PV UFCF 2,082.7
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 432
Terminal Value 26,775
Present Terminal Value 20,378
Enterprise Value 22,461
Net Debt 232
Equity Value 22,229
Diluted Shares Outstanding, MM 273
Equity Value Per Share 81.46

What You Will Receive

  • Pre-Filled Financial Model: Utilize Wuhan DR Laser Technology Corp.'s (300776SZ) actual data for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide instant feedback as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for adaptability, allowing for ongoing use in detailed forecasts.

Key Features

  • Customizable Forecast Inputs: Adjust essential variables such as revenue growth, EBITDA %, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • High Accuracy Standards: Incorporates Wuhan DR Laser Technology's actual financial data for credible valuation results.
  • Effortless Scenario Analysis: Evaluate various assumptions and visualize outcomes with ease.
  • Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Examine the pre-filled financial data and projections for Wuhan DR Laser Technology Corp., Ltd (300776SZ).
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real time as you change your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Opt for This Calculator?

  • Precise Information: Utilize authentic Wuhan DR Laser Technology Corp., Ltd financials for dependable valuation outcomes.
  • Flexible Customization: Modify essential factors such as growth rates, WACC, and tax rates to align with your forecasts.
  • Efficiency Boost: Ready-to-use calculations save you the effort of starting from the ground up.
  • High-Quality Tool: Tailored for investors, analysts, and consultants seeking professional insights.
  • Easy to Use: An intuitive design with clear, step-by-step guidance makes it accessible for all users.

Who Should Utilize This Product?

  • Investors: Evaluate Wuhan DR Laser Technology Corp., Ltd’s (300776SZ) valuation before making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation assessments and analyze projections for (300776SZ).
  • Startup Founders: Discover how prominent public companies like Wuhan DR Laser Technology Corp., Ltd (300776SZ) are valued in the market.
  • Consultants: Create detailed and professional valuation reports for your clients regarding (300776SZ).
  • Students and Educators: Utilize real-life data to practice and instruct on valuation methodologies involving (300776SZ).

Contents of the Template

  • Preloaded DR Laser Data: Historical and projected financial information, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets designed for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells allowing adjustments to revenue growth, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financials for in-depth analysis.
  • Key Ratios: Ratios for profitability, leverage, and efficiency to assess performance.
  • Dashboard and Charts: Visual representations of valuation results and underlying assumptions.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.