|
CECEP Wind-Power Corporation Co., Ltd. (601016.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
CECEP Wind-power Corporation Co.,Ltd. (601016.SS) Bundle
¡Explore las perspectivas financieras de CECEP Wind-Power Corporation Co., Ltd. (601016SS) con nuestra calculadora DCF fácil de usar! Ingrese sus supuestos para el crecimiento, los márgenes y los costos para calcular el valor intrínseco de CECEP Wind-Power Corporation Co., Ltd. (601016SS) y refinar su estrategia 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 | 2,667.2 | 3,538.9 | 5,240.2 | 5,115.9 | 5,027.0 | 5,990.2 | 7,138.0 | 8,505.8 | 10,135.6 | 12,077.7 |
| Revenue Growth, % | 0 | 32.68 | 48.07 | -2.37 | -1.74 | 19.16 | 19.16 | 19.16 | 19.16 | 19.16 |
| EBITDA | 2,305.1 | 3,314.7 | 4,591.7 | 4,464.4 | 4,294.7 | 5,276.3 | 6,287.3 | 7,492.0 | 8,927.6 | 10,638.3 |
| EBITDA, % | 86.42 | 93.66 | 87.62 | 87.27 | 85.43 | 88.08 | 88.08 | 88.08 | 88.08 | 88.08 |
| Depreciation | 1,008.1 | 1,285.6 | 1,691.3 | 1,839.7 | 1,968.2 | 2,174.6 | 2,591.3 | 3,087.8 | 3,679.4 | 4,384.5 |
| Depreciation, % | 37.8 | 36.33 | 32.27 | 35.96 | 39.15 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 |
| EBIT | 1,297.0 | 2,029.1 | 2,900.5 | 2,624.8 | 2,326.5 | 3,101.7 | 3,696.1 | 4,404.3 | 5,248.2 | 6,253.8 |
| EBIT, % | 48.63 | 57.34 | 55.35 | 51.31 | 46.28 | 51.78 | 51.78 | 51.78 | 51.78 | 51.78 |
| Total Cash | 2,110.6 | 1,671.2 | 5,728.0 | 2,164.2 | 2,322.7 | 3,772.2 | 4,495.0 | 5,356.3 | 6,382.6 | 7,605.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3,590.8 | 4,965.6 | 5,178.3 | 6,480.4 | 7,714.2 | 5,976.1 | 7,121.2 | 8,485.7 | 10,111.6 | 12,049.2 |
| Account Receivables, % | 134.63 | 140.32 | 98.82 | 126.67 | 153.46 | 99.76 | 99.76 | 99.76 | 99.76 | 99.76 |
| Inventories | 141.4 | 167.5 | 166.2 | 124.1 | 114.8 | 214.6 | 255.8 | 304.8 | 363.2 | 432.8 |
| Inventories, % | 5.3 | 4.73 | 3.17 | 2.43 | 2.28 | 3.58 | 3.58 | 3.58 | 3.58 | 3.58 |
| Accounts Payable | 2,429.1 | 3,259.0 | 2,174.5 | 1,875.5 | 1,815.9 | 3,563.5 | 4,246.3 | 5,060.0 | 6,029.5 | 7,184.8 |
| Accounts Payable, % | 91.07 | 92.09 | 41.5 | 36.66 | 36.12 | 59.49 | 59.49 | 59.49 | 59.49 | 59.49 |
| Capital Expenditure | -7,577.6 | -6,176.2 | -2,642.3 | -2,239.1 | -3,192.0 | -4,285.3 | -5,106.4 | -6,084.9 | -7,250.8 | -8,640.2 |
| Capital Expenditure, % | -284.1 | -174.52 | -50.42 | -43.77 | -63.5 | -71.54 | -71.54 | -71.54 | -71.54 | -71.54 |
| Tax Rate, % | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 |
| EBITAT | 1,037.9 | 1,722.3 | 2,395.7 | 2,188.0 | 1,916.6 | 2,563.6 | 3,054.8 | 3,640.1 | 4,337.6 | 5,168.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -6,834.8 | -3,739.2 | 148.7 | 229.6 | -591.3 | 3,838.7 | 36.2 | 43.2 | 51.4 | 61.3 |
| WACC, % | 6.62 | 6.72 | 6.67 | 6.69 | 6.67 | 6.67 | 6.67 | 6.67 | 6.67 | 6.67 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,750.1 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 64 | |||||||||
| Terminal Value | 2,386 | |||||||||
| Present Terminal Value | 1,727 | |||||||||
| Enterprise Value | 5,477 | |||||||||
| Net Debt | 18,623 | |||||||||
| Equity Value | -13,146 | |||||||||
| Diluted Shares Outstanding, MM | 6,664 | |||||||||
| Equity Value Per Share | -1.97 |
Benefits You Will Receive
- Adjustable Forecast Inputs: Seamlessly modify key assumptions (growth %, profit margins, WACC) to explore various scenarios.
- Real-World Financial Data: CECEP Wind-power Corporation’s financial figures pre-populated to facilitate your analysis.
- Automated DCF Results: The template computes Net Present Value (NPV) and intrinsic value automatically for your convenience.
- Tailored and Professional: A refined Excel model designed to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.
Key Features
- 🔍 Real-Life CECEP Wind-power Financials: Pre-filled historical and projected data for CECEP Wind-power Corporation Co., Ltd. (601016SS).
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) including WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas compute CECEP’s intrinsic value using the Discounted Cash Flow approach.
- ⚡ Instant Results: Immediately visualize CECEP’s valuation after adjustments.
- Scenario Analysis: Evaluate and contrast various financial assumptions side-by-side.
How It Functions
- Download: Obtain the pre-configured Excel file containing CECEP Wind-power Corporation Co.,Ltd.'s (601016SS) financial data.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update in Real-Time: The intrinsic value and NPV calculations refresh automatically as you make changes.
- Evaluate Scenarios: Generate various projections and instantly assess different outcomes.
- Inform Decisions: Leverage the valuation insights to shape your investment approach.
Why Choose This Calculator?
- User-Friendly Interface: Crafted for both novices and seasoned professionals.
- Customizable Parameters: Adjust inputs effortlessly to tailor your analysis.
- Real-Time Updates: Observe immediate changes to CECEP Wind-power Corporation’s valuation as you modify inputs.
- Pre-Loaded Data: Comes equipped with CECEP’s actual financial figures for swift assessments.
- Preferred by Experts: Utilized by investors and analysts for well-informed decision-making.
Who Can Benefit from This Product?
- Investors: Effectively assess the fair value of CECEP Wind-power Corporation (601016SS) prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for detailed financial reporting and analysis.
- Consultants: Swiftly customize the template for client valuation reports related to CECEP Wind-power Corporation (601016SS).
- Entrepreneurs: Acquire insights into the financial modeling practices of leading companies in the renewable energy sector.
- Educators: Employ this resource as a teaching aid to illustrate valuation techniques and methodologies.
Contents of the Template
- Pre-Filled Data: Features CECEP Wind-power Corporation Co., Ltd.'s historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model equipped with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated worksheet for calculating WACC using custom inputs.
- Key Financial Ratios: Evaluate CECEP's profitability, efficiency, and financial leverage.
- Customizable Inputs: Easily adjust revenue growth, margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.
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.