|
Snowsky Salt Industry Group Co., Ltd. (600929.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
Snowsky Salt Industry Group Co., Ltd. (600929.SS) Bundle
¡Explore las perspectivas financieras de Snowsky Salt Industry Group Co., Ltd. (600929SS) con nuestra calculadora DCF fácil de usar! Ingrese sus proyecciones para el crecimiento, los márgenes y los gastos para calcular el valor intrínseco de Snowsky Salt Industry Group Co., Ltd. (600929SS) e informar sus decisiones de inversión.
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 | 2,164.5 | 4,780.3 | 6,440.7 | 6,262.1 | 5,391.7 | 6,983.1 | 9,044.2 | 11,713.6 | 15,171.0 | 19,648.8 |
| Revenue Growth, % | 0 | 120.85 | 34.74 | -2.77 | -13.9 | 29.52 | 29.52 | 29.52 | 29.52 | 29.52 |
| EBITDA | 654.1 | 909.0 | 1,440.0 | 1,361.5 | 934.1 | 1,545.5 | 2,001.6 | 2,592.4 | 3,357.6 | 4,348.6 |
| EBITDA, % | 30.22 | 19.02 | 22.36 | 21.74 | 17.32 | 22.13 | 22.13 | 22.13 | 22.13 | 22.13 |
| Depreciation | 374.8 | 417.8 | 441.0 | 488.3 | 565.7 | 715.0 | 926.0 | 1,199.3 | 1,553.3 | 2,011.8 |
| Depreciation, % | 17.32 | 8.74 | 6.85 | 7.8 | 10.49 | 10.24 | 10.24 | 10.24 | 10.24 | 10.24 |
| EBIT | 279.3 | 491.2 | 999.0 | 873.2 | 368.4 | 830.5 | 1,075.6 | 1,393.1 | 1,804.3 | 2,336.9 |
| EBIT, % | 12.9 | 10.28 | 15.51 | 13.94 | 6.83 | 11.89 | 11.89 | 11.89 | 11.89 | 11.89 |
| Total Cash | 726.2 | 1,393.8 | 1,252.9 | 2,359.8 | 1,905.0 | 2,167.2 | 2,806.9 | 3,635.3 | 4,708.3 | 6,098.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 845.2 | 709.5 | 503.6 | 448.6 | 1,145.6 | 1,258.7 | 1,630.2 | 2,111.3 | 2,734.5 | 3,541.6 |
| Account Receivables, % | 39.05 | 14.84 | 7.82 | 7.16 | 21.25 | 18.02 | 18.02 | 18.02 | 18.02 | 18.02 |
| Inventories | 216.0 | 557.4 | 535.6 | 429.6 | 409.1 | 620.1 | 803.1 | 1,040.2 | 1,347.2 | 1,744.8 |
| Inventories, % | 9.98 | 11.66 | 8.32 | 6.86 | 7.59 | 8.88 | 8.88 | 8.88 | 8.88 | 8.88 |
| Accounts Payable | 652.2 | 254.5 | 1,008.6 | 963.4 | 610.4 | 1,086.9 | 1,407.7 | 1,823.1 | 2,361.3 | 3,058.2 |
| Accounts Payable, % | 30.13 | 5.32 | 15.66 | 15.39 | 11.32 | 15.56 | 15.56 | 15.56 | 15.56 | 15.56 |
| Capital Expenditure | -360.1 | -725.5 | -1,038.9 | -815.2 | -773.8 | -1,051.8 | -1,362.3 | -1,764.3 | -2,285.1 | -2,959.5 |
| Capital Expenditure, % | -16.64 | -15.18 | -16.13 | -13.02 | -14.35 | -15.06 | -15.06 | -15.06 | -15.06 | -15.06 |
| Tax Rate, % | 17.47 | 17.47 | 17.47 | 17.47 | 17.47 | 17.47 | 17.47 | 17.47 | 17.47 | 17.47 |
| EBITAT | 224.8 | 419.3 | 793.8 | 708.9 | 304.0 | 679.4 | 879.9 | 1,139.7 | 1,476.0 | 1,911.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -169.4 | -491.8 | 1,177.7 | 497.8 | -933.6 | 494.9 | 210.0 | 271.9 | 352.2 | 456.1 |
| WACC, % | 5.98 | 5.99 | 5.97 | 5.98 | 5.98 | 5.98 | 5.98 | 5.98 | 5.98 | 5.98 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,502.7 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 472 | |||||||||
| Terminal Value | 19,034 | |||||||||
| Present Terminal Value | 14,237 | |||||||||
| Enterprise Value | 15,739 | |||||||||
| Net Debt | -1,549 | |||||||||
| Equity Value | 17,288 | |||||||||
| Diluted Shares Outstanding, MM | 1,659 | |||||||||
| Equity Value Per Share | 10.42 |
What You Will Receive
- Comprehensive 600929SS Financial Data: Pre-filled with Snowsky Salt Industry Group's historical and projected figures for accurate analysis.
- Fully Customizable Template: Easily adjust key parameters such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch the intrinsic value of Snowsky Salt update in real time as you make changes.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF results.
- User-Friendly Layout: Clear structure and straightforward instructions suitable for all skill levels.
Key Features
- 🔍 Real-Life SNOW Financials: Pre-filled historical and projected data for Snowsky Salt Industry Group Co., Ltd. (600929SS).
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas assess the intrinsic value of Snowsky using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Snowsky’s valuation immediately after making adjustments.
- Scenario Analysis: Evaluate and contrast outcomes for different financial assumptions side-by-side.
How It Functions
- Step 1: Download the prebuilt Excel template featuring Snowsky Salt Industry Group Co., Ltd.’s (600929SS) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly observe the recalculated results, including the intrinsic value of Snowsky Salt Industry Group Co., Ltd. (600929SS).
- Step 5: Utilize the outputs to make informed investment choices or to create reports.
Reasons to Choose Snowsky Salt Industry Group Co., Ltd. (600929SS)
- Precision: Leveraging real industry data to ensure accuracy in calculations.
- Adaptability: Tailored to allow users to adjust and experiment with various parameters effortlessly.
- Efficiency: Eliminate the complexities of constructing financial models from the ground up.
- Expert-Level: Crafted with the expertise and usability standards expected from top financial professionals.
- Intuitive: Designed for simplicity, making it accessible for users without deep financial modeling skills.
Who Can Benefit from This Product?
- Individual Investors: Make informed choices regarding the purchase or sale of Snowsky Salt Industry Group Co., Ltd. ([600929SS]) stock.
- Financial Analysts: Enhance valuation processes with easy-to-implement financial models.
- Consultants: Provide clients with quick and accurate professional valuation insights.
- Business Owners: Gain insights into the valuation methods of major companies like Snowsky Salt Industry Group Co., Ltd. ([600929SS]) to inform your own strategy.
- Finance Students: Master valuation techniques using real-world data and examples related to ([600929SS]).
Contents of the Template
- Preloaded SNOW Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced spreadsheets for determining intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for customizing revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial reports for thorough analysis.
- Key Ratios: Metrics related to profitability, leverage, and efficiency for performance evaluation.
- 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.