![]() |
Bank of Jiangsu Co., Ltd. (600919.ss) Valoración de DCF |

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
Compatible con MAC / PC, completamente desbloqueado
No Se Necesita Experiencia; Fáciles De Seguir
Bank of Jiangsu Co., Ltd. (600919.SS) Bundle
¡Obtenga información sobre su Banco de Jiangsu Co., Ltd. (600919SS) Análisis de valoración utilizando nuestra sofisticada calculadora DCF! Equipado con datos reales (600919SS), esta plantilla de Excel le permite ajustar los pronósticos y supuestos, lo que permite un cálculo preciso del valor intrínseco del Banco de Jiangsu Co., Ltd.
Discounted Cash Flow (DCF) - (USD MM)
Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 51,771.0 | 63,642.4 | 70,501.2 | 56,964.7 | 155,495.1 | 200,008.4 | 257,264.6 | 330,911.3 | 425,640.8 | 547,488.4 |
Revenue Growth, % | 0 | 22.93 | 10.78 | -19.2 | 172.97 | 28.63 | 28.63 | 28.63 | 28.63 | 28.63 |
EBITDA | 17,475.3 | 27,639.3 | .0 | 39,995.2 | 42,831.8 | 69,979.0 | 90,011.7 | 115,779.3 | 148,923.2 | 191,555.2 |
EBITDA, % | 33.76 | 43.43 | 0 | 70.21 | 27.55 | 34.99 | 34.99 | 34.99 | 34.99 | 34.99 |
Depreciation | 727.3 | 1,163.5 | 1,219.5 | 1,300.9 | 1,563.8 | 3,301.0 | 4,246.0 | 5,461.4 | 7,024.9 | 9,035.9 |
Depreciation, % | 1.4 | 1.83 | 1.73 | 2.28 | 1.01 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 |
EBIT | 16,748.0 | 26,475.9 | -1,219.5 | 38,694.3 | 41,268.0 | 66,678.0 | 85,765.8 | 110,317.8 | 141,898.3 | 182,519.4 |
EBIT, % | 32.35 | 41.6 | -1.73 | 67.93 | 26.54 | 33.34 | 33.34 | 33.34 | 33.34 | 33.34 |
Total Cash | 237,342.8 | 238,179.4 | 256,350.6 | 288,548.0 | 326,153.0 | 200,008.4 | 257,264.6 | 330,911.3 | 425,640.8 | 547,488.4 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | .0 | .0 | .0 | 88,495.2 | .0 | 40,001.7 | 51,452.9 | 66,182.3 | 85,128.2 | 109,497.7 |
Account Receivables, % | 0 | 0 | 0 | 155.35 | 0 | 20 | 20 | 20 | 20 | 20 |
Inventories | -494,705.0 | -519,137.2 | -647,695.8 | .0 | .0 | -120,005.1 | -154,358.7 | -198,546.8 | -255,384.5 | -328,493.0 |
Inventories, % | -955.56 | -815.71 | -918.7 | 0 | 0 | -60 | -60 | -60 | -60 | -60 |
Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Expenditure | -740.3 | -3,128.2 | -848.0 | -2,657.9 | -789.1 | -5,088.7 | -6,545.4 | -8,419.2 | -10,829.3 | -13,929.5 |
Capital Expenditure, % | -1.43 | -4.92 | -1.2 | -4.67 | -0.50745 | -2.54 | -2.54 | -2.54 | -2.54 | -2.54 |
Tax Rate, % | 22.84 | 22.84 | 22.84 | 22.84 | 22.84 | 22.84 | 22.84 | 22.84 | 22.84 | 22.84 |
EBITAT | 15,065.7 | 19,694.4 | -948.8 | 28,750.4 | 31,843.2 | 52,489.9 | 67,516.1 | 86,843.8 | 111,704.4 | 143,681.9 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 509,757.8 | 42,161.9 | 127,981.3 | -708,797.7 | 121,113.2 | 130,705.5 | 88,119.0 | 113,344.7 | 145,791.8 | 187,527.3 |
WACC, % | 4.7 | 3.99 | 4.14 | 3.98 | 4.12 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 |
PV UFCF | ||||||||||
SUM PV UFCF | 583,348.5 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 191,278 | |||||||||
Terminal Value | 8,748,125 | |||||||||
Present Terminal Value | 7,126,195 | |||||||||
Enterprise Value | 7,709,544 | |||||||||
Net Debt | 43,015 | |||||||||
Equity Value | 7,666,529 | |||||||||
Diluted Shares Outstanding, MM | 19,299 | |||||||||
Equity Value Per Share | 397.25 |
What You Will Gain
- Genuine Bank of Jiangsu Data: Comprehensive financials – including revenue and EBIT – derived from actual and projected data.
- Complete Customization: Modify all key parameters (yellow cells) such as WACC, growth rates, and tax percentages.
- Real-Time Valuation Adjustments: Automatic recalculations to assess how changes affect the fair value of Bank of Jiangsu (600919SS).
- Flexible Excel Template: Designed for easy modifications, scenario analysis, and in-depth forecasts.
- Efficient and Precise: Avoid the hassle of constructing models from the ground up while ensuring accuracy and adaptability.
Core Features
- Authentic Financial Data: Gain access to precise historical figures and forward-looking estimates for Bank of Jiangsu Co., Ltd. (600919SS).
- Adjustable Forecast Parameters: Modify the highlighted fields, including WACC, growth rates, and profit margins.
- Real-Time Calculations: Effortless updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to help you easily interpret your valuation findings.
- Suitable for All Levels: Designed with a straightforward layout for investors, CFOs, and consultants, whether experienced or new.
How It Works
- Step 1: Download the Excel file for Bank of Jiangsu Co., Ltd. (600919SS).
- Step 2: Examine the pre-filled financial data and forecasts for Bank of Jiangsu.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the results in your investment strategies.
Why Opt for the Bank of Jiangsu Co., Ltd. (600919SS) Financial Calculator?
- Precision: Reliable Bank of Jiangsu financials guarantee data integrity.
- Adaptability: Crafted to allow users to experiment with and alter inputs effortlessly.
- Efficiency: Bypass the complexities of creating a financial model from the ground up.
- Expert-Quality: Engineered with the meticulousness and functionality expected by top finance professionals.
- Accessible: Intuitive design makes it suitable for users without extensive financial modeling skills.
Who Should Use This Product?
- Individual Investors: Make informed decisions when buying or selling Bank of Jiangsu Co., Ltd. (600919SS) stock.
- Financial Analysts: Enhance valuation processes with ready-to-use financial models specific to Bank of Jiangsu Co., Ltd. (600919SS).
- Consultants: Provide clients with accurate and timely valuation insights regarding Bank of Jiangsu Co., Ltd. (600919SS).
- Business Owners: Gain an understanding of how major firms like Bank of Jiangsu Co., Ltd. (600919SS) are valued to inform your own business strategies.
- Finance Students: Learn essential valuation techniques using real-world data and examples from Bank of Jiangsu Co., Ltd. (600919SS).
Contents of the Template
- Preloaded JS Bank Data: Historical and projected financial metrics, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced spreadsheets for determining intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Cells highlighted in yellow for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial reports for thorough analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios 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.