|
Suzhou Secote Precision Electronic Co., Ltd (603283.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
Suzhou Secote Precision Electronic Co.,LTD (603283.SS) Bundle
¡Evalúe la perspectiva financiera de Suzhou Secote Precision Electronic Co., Ltd como un experto! Esta calculadora DCF (603283SS) viene con datos financieros previamente llenos y ofrece flexibilidad total para modificar el crecimiento de los ingresos, WACC, los márgenes y otros supuestos críticos para alinearse con sus predicciones.
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 | 2,028.4 | 2,318.6 | 2,929.8 | 4,446.2 | 4,052.6 | 4,899.4 | 5,923.0 | 7,160.6 | 8,656.7 | 10,465.4 |
| Revenue Growth, % | 0 | 14.31 | 26.36 | 51.76 | -8.85 | 20.89 | 20.89 | 20.89 | 20.89 | 20.89 |
| EBITDA | 270.0 | 301.4 | 452.7 | 903.4 | 759.9 | 792.1 | 957.6 | 1,157.6 | 1,399.5 | 1,691.9 |
| EBITDA, % | 13.31 | 13 | 15.45 | 20.32 | 18.75 | 16.17 | 16.17 | 16.17 | 16.17 | 16.17 |
| Depreciation | 37.4 | 52.5 | 65.9 | 79.9 | 90.8 | 101.9 | 123.1 | 148.9 | 180.0 | 217.6 |
| Depreciation, % | 1.85 | 2.26 | 2.25 | 1.8 | 2.24 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 |
| EBIT | 232.6 | 248.9 | 386.9 | 823.6 | 669.2 | 690.2 | 834.4 | 1,008.8 | 1,219.5 | 1,474.3 |
| EBIT, % | 11.47 | 10.73 | 13.2 | 18.52 | 16.51 | 14.09 | 14.09 | 14.09 | 14.09 | 14.09 |
| Total Cash | 364.6 | 555.5 | 762.6 | 869.1 | 788.2 | 1,048.1 | 1,267.1 | 1,531.8 | 1,851.8 | 2,238.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,383.3 | 1,097.2 | 1,058.7 | 895.6 | 1,935.5 | 2,151.4 | 2,600.9 | 3,144.3 | 3,801.2 | 4,595.5 |
| Account Receivables, % | 68.2 | 47.32 | 36.13 | 20.14 | 47.76 | 43.91 | 43.91 | 43.91 | 43.91 | 43.91 |
| Inventories | 399.0 | 833.2 | 1,619.8 | 1,220.3 | 1,324.8 | 1,675.9 | 2,026.1 | 2,449.4 | 2,961.1 | 3,579.8 |
| Inventories, % | 19.67 | 35.93 | 55.29 | 27.45 | 32.69 | 34.21 | 34.21 | 34.21 | 34.21 | 34.21 |
| Accounts Payable | 607.5 | 502.0 | 758.9 | .8 | 846.8 | 964.3 | 1,165.8 | 1,409.4 | 1,703.9 | 2,059.9 |
| Accounts Payable, % | 29.95 | 21.65 | 25.9 | 0.01713931 | 20.9 | 19.68 | 19.68 | 19.68 | 19.68 | 19.68 |
| Capital Expenditure | -202.7 | -107.3 | -170.4 | -383.7 | -355.4 | -370.7 | -448.2 | -541.8 | -655.0 | -791.9 |
| Capital Expenditure, % | -9.99 | -4.63 | -5.82 | -8.63 | -8.77 | -7.57 | -7.57 | -7.57 | -7.57 | -7.57 |
| Tax Rate, % | 14.69 | 14.69 | 14.69 | 14.69 | 14.69 | 14.69 | 14.69 | 14.69 | 14.69 | 14.69 |
| EBITAT | 204.2 | 225.3 | 337.7 | 704.5 | 570.9 | 602.5 | 728.4 | 880.5 | 1,064.5 | 1,286.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,135.9 | -83.0 | -258.1 | 205.0 | 8.0 | -115.9 | -194.9 | -235.6 | -284.8 | -344.3 |
| WACC, % | 4.4 | 4.41 | 4.4 | 4.39 | 4.39 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,014.1 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -358 | |||||||||
| Terminal Value | -89,257 | |||||||||
| Present Terminal Value | -71,964 | |||||||||
| Enterprise Value | -72,978 | |||||||||
| Net Debt | 248 | |||||||||
| Equity Value | -73,226 | |||||||||
| Diluted Shares Outstanding, MM | 203 | |||||||||
| Equity Value Per Share | -360.66 |
What You Will Receive
- Authentic 603283SS Financial Data: Comes pre-loaded with Suzhou Secote Precision Electronic Co., LTD's historical and forecasted financial information for accurate analysis.
- Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA percentages.
- Real-Time Calculations: Watch as the intrinsic value of Suzhou Secote updates immediately based on your modifications.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants looking for reliable DCF results.
- User-Friendly Interface: Intuitive layout and straightforward instructions suitable for all skill levels.
Key Features
- Real-Time SZSE Data: Includes Suzhou Secote Precision Electronic Co., LTD's (603283SS) actual financial history and future projections.
- Comprehensive Input Customization: Modify growth rates, profit margins, weighted average cost of capital (WACC), tax rates, and capital investment assumptions.
- Interactive Valuation Model: Automatically recalculates Net Present Value (NPV) and intrinsic value in response to user inputs.
- Scenario Analysis: Develop various forecast scenarios to assess a range of valuation possibilities.
- User-Friendly Interface: Designed intuitively for both professionals and novices to navigate easily.
How It Operates
- Download: Obtain the comprehensive Excel file containing Suzhou Secote Precision Electronic Co., LTD’s (603283SS) financial metrics.
- Customize: Tailor your projections by adjusting parameters such as revenue growth, EBITDA margin, and WACC.
- Update Automatically: Real-time updates for intrinsic value and NPV calculations ensure accuracy.
- Test Scenarios: Generate various projections and instantly analyze the differences in outcomes.
- Make Decisions: Leverage the valuation insights to inform your investment choices.
Why Select This Calculator for Suzhou Secote Precision Electronic Co., LTD (603283SS)?
- All-in-One Tool: Combines DCF, WACC, and financial ratio analyses into a single resource.
- Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Suzhou Secote.
- Loaded with Data: Features both historical and projected data for precise analysis.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants.
Who Can Benefit from Our Product?
- Engineering Students: Explore precision electronic manufacturing techniques through hands-on projects.
- Researchers: Utilize cutting-edge models to enhance your studies in electronics and manufacturing.
- Investors: Evaluate your investment strategies and assess the performance of Suzhou Secote (603283SS).
- Industry Analysts: Improve your analysis with a tailored, user-friendly model specific to the electronics sector.
- Small Business Owners: Discover the methodologies behind how established firms like Suzhou Secote (603283SS) operate and succeed.
What the Template Includes
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Suzhou Secote Precision Electronic Co., LTD (603283SS), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for calculating 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 detailed calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate analysis.
- Key Ratios: Includes ratios for profitability, leverage, and efficiency specifically for Suzhou Secote Precision Electronic Co., LTD (603283SS).
- Dashboard and Charts: Visual representations of valuation outputs and assumptions for straightforward result 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.