|
Hisense Visual Technology Co., Ltd. (600060.SS) Valoración de DCF
CN | Technology | Consumer Electronics | SHH
|
- ✓ 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
Hisense Visual Technology Co., Ltd. (600060.SS) Bundle
¡Evalúe la perspectiva financiera de Hisense Visual Technology Co., Ltd. (600060SS) como un experto! Esta calculadora DCF (600060SS) le proporciona finanzas prefladas, al tiempo que le permite la libertad de modificar el crecimiento de los ingresos, WACC, los márgenes y otros supuestos esenciales para alinearse con sus predicciones.
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 | 34,104.7 | 39,314.7 | 46,801.1 | 45,738.1 | 53,615.6 | 60,219.7 | 67,637.3 | 75,968.6 | 85,326.0 | 95,836.1 |
| Revenue Growth, % | 0 | 15.28 | 19.04 | -2.27 | 17.22 | 12.32 | 12.32 | 12.32 | 12.32 | 12.32 |
| EBITDA | 1,279.2 | 2,065.4 | 1,952.2 | 2,687.5 | 3,570.8 | 3,096.7 | 3,478.1 | 3,906.5 | 4,387.7 | 4,928.2 |
| EBITDA, % | 3.75 | 5.25 | 4.17 | 5.88 | 6.66 | 5.14 | 5.14 | 5.14 | 5.14 | 5.14 |
| Depreciation | 450.5 | 441.8 | 343.5 | 351.7 | 890.3 | 675.5 | 758.7 | 852.1 | 957.1 | 1,075.0 |
| Depreciation, % | 1.32 | 1.12 | 0.73406 | 0.76894 | 1.66 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 |
| EBIT | 828.7 | 1,623.6 | 1,608.6 | 2,335.8 | 2,680.5 | 2,421.2 | 2,719.4 | 3,054.4 | 3,430.6 | 3,853.2 |
| EBIT, % | 2.43 | 4.13 | 3.44 | 5.11 | 5 | 4.02 | 4.02 | 4.02 | 4.02 | 4.02 |
| Total Cash | 11,305.6 | 10,195.4 | 9,698.9 | 11,899.5 | 14,805.8 | 16,071.1 | 18,050.7 | 20,274.1 | 22,771.4 | 25,576.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 9,573.6 | 10,446.9 | 12,379.4 | 12,830.1 | 14,255.9 | 16,347.8 | 18,361.5 | 20,623.2 | 23,163.5 | 26,016.6 |
| Account Receivables, % | 28.07 | 26.57 | 26.45 | 28.05 | 26.59 | 27.15 | 27.15 | 27.15 | 27.15 | 27.15 |
| Inventories | 3,062.1 | 4,546.9 | 5,135.3 | 4,189.1 | 5,831.2 | 6,208.8 | 6,973.6 | 7,832.6 | 8,797.4 | 9,881.0 |
| Inventories, % | 8.98 | 11.57 | 10.97 | 9.16 | 10.88 | 10.31 | 10.31 | 10.31 | 10.31 | 10.31 |
| Accounts Payable | 7,013.1 | 6,047.3 | 8,926.6 | 9,662.0 | 11,982.2 | 11,862.3 | 13,323.4 | 14,964.5 | 16,807.8 | 18,878.1 |
| Accounts Payable, % | 20.56 | 15.38 | 19.07 | 21.12 | 22.35 | 19.7 | 19.7 | 19.7 | 19.7 | 19.7 |
| Capital Expenditure | -222.2 | -317.6 | -304.1 | -265.2 | -536.6 | -444.4 | -499.1 | -560.6 | -629.6 | -707.2 |
| Capital Expenditure, % | -0.65146 | -0.80775 | -0.64986 | -0.57972 | -1 | -0.73793 | -0.73793 | -0.73793 | -0.73793 | -0.73793 |
| Tax Rate, % | 24.65 | 24.65 | 24.65 | 24.65 | 24.65 | 24.65 | 24.65 | 24.65 | 24.65 | 24.65 |
| EBITAT | 875.9 | 1,180.9 | 1,550.3 | 1,671.2 | 2,019.6 | 2,014.5 | 2,262.6 | 2,541.3 | 2,854.3 | 3,205.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4,518.5 | -2,018.7 | 1,948.1 | 2,988.6 | 1,625.6 | -343.9 | 1,204.8 | 1,353.2 | 1,519.9 | 1,707.1 |
| WACC, % | 7.73 | 7.68 | 7.73 | 7.68 | 7.69 | 7.7 | 7.7 | 7.7 | 7.7 | 7.7 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,110.2 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 1,767 | |||||||||
| Terminal Value | 42,052 | |||||||||
| Present Terminal Value | 29,018 | |||||||||
| Enterprise Value | 33,129 | |||||||||
| Net Debt | 5,459 | |||||||||
| Equity Value | 27,669 | |||||||||
| Diluted Shares Outstanding, MM | 1,295 | |||||||||
| Equity Value Per Share | 21.37 |
What You Will Receive
- Customizable Forecast Inputs: Effortlessly adjust assumptions (growth %, margins, WACC) to explore various scenarios.
- Industry-Specific Data: Hisense Visual Technology Co., Ltd.’s (600060SS) financial information pre-loaded to expedite your analysis.
- Instant DCF Results: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
- Sophisticated and Adaptable: A refined Excel model tailored to fit your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Accurate HISENSE Data: Includes comprehensive historical financials and future projections for Hisense Visual Technology Co., Ltd. (600060SS).
- Customizable Parameters: Tailor revenue growth, profit margins, discount rates, tax rates, and capital expenditures to your analysis.
- Responsive Valuation Model: Automatically recalibrates Net Present Value (NPV) and intrinsic value based on the variables you input.
- Scenario Simulation: Generate various forecasting scenarios to assess different valuation possibilities.
- Intuitive Interface: Designed to be accessible for both seasoned professionals and newcomers to financial analysis.
How It Functions
- Obtain the Template: Gain immediate access to the Excel-based Hisense Visual Technology DCF Calculator.
- Enter Your Assumptions: Modify the yellow-highlighted fields to specify growth rates, WACC, margins, and more.
- Live Calculations: The model automatically computes the intrinsic value of Hisense Visual Technology.
- Explore Scenarios: Test various assumptions to assess potential changes in valuation.
- Evaluate and Decide: Utilize the outcomes to inform your investment or financial strategy.
Why Opt for Hisense Visual Technology Calculator?
- Precision: Utilizes genuine Hisense financial data to ensure accuracy.
- Versatility: Tailored for users to easily test and adjust parameters.
- Efficiency: Bypass the complexity of creating a DCF model from the ground up.
- Expert-Level: Crafted with the expertise and usability expected at the CFO level.
- Intuitive: Designed for ease of use, even for those without in-depth financial modeling skills.
Who Should Benefit from Hisense Visual Technology?
- Finance Students: Explore valuation methods and practice using actual market data.
- Academics: Integrate advanced financial models into your teaching or scholarly work.
- Investors: Validate your assumptions and evaluate the valuation scenarios for Hisense stock (600060SS).
- Analysts: Enhance your efficiency with a customizable DCF model designed specifically for Hisense.
- Small Business Owners: Understand how public companies, like Hisense, are evaluated in the market.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Hisense Visual Technology Co., Ltd. (600060SS), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A specific sheet for the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that display intrinsic value along with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (both annual and quarterly) to facilitate thorough analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios pertinent to Hisense Visual Technology Co., Ltd. (600060SS).
- Dashboard and Charts: A visual overview of valuation outputs and assumptions to simplify results analysis.
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.