|
Chipsea Technologies Corp. (688595.ss) Valoración de DCF
CN | Technology | Semiconductors | 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
Chipsea Technologies (shenzhen) Corp. (688595.SS) Bundle
¡Evaluar la perspectiva financiera de Chipsea Technologies (Shenzhen) Corp. como un experto! Esta calculadora DCF (688595SS) proporciona datos financieros precipidos y ofrece una flexibilidad total para modificar el crecimiento de los ingresos, WACC, los márgenes y otros supuestos críticos para alinearse con sus proyecciones.
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 | 258.4 | 362.8 | 659.1 | 617.7 | 432.9 | 525.9 | 638.8 | 775.9 | 942.5 | 1,144.9 |
| Revenue Growth, % | 0 | 40.4 | 81.67 | -6.28 | -29.91 | 21.47 | 21.47 | 21.47 | 21.47 | 21.47 |
| EBITDA | 51.6 | 109.4 | 114.5 | 53.5 | -86.4 | 59.1 | 71.8 | 87.2 | 106.0 | 128.7 |
| EBITDA, % | 19.97 | 30.16 | 17.37 | 8.67 | -19.95 | 11.24 | 11.24 | 11.24 | 11.24 | 11.24 |
| Depreciation | 8.0 | 15.0 | 28.9 | 52.2 | 60.4 | 35.8 | 43.4 | 52.8 | 64.1 | 77.8 |
| Depreciation, % | 3.08 | 4.13 | 4.38 | 8.46 | 13.95 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 |
| EBIT | 43.6 | 94.5 | 85.6 | 1.3 | -146.8 | 23.4 | 28.4 | 34.5 | 41.9 | 50.9 |
| EBIT, % | 16.89 | 26.03 | 12.99 | 0.20737 | -33.9 | 4.44 | 4.44 | 4.44 | 4.44 | 4.44 |
| Total Cash | 73.7 | 625.1 | 433.9 | 731.0 | 550.8 | 414.8 | 503.8 | 612.0 | 743.4 | 903.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 123.1 | 78.4 | 137.7 | 256.2 | .0 | 138.4 | 168.1 | 204.2 | 248.1 | 301.4 |
| Account Receivables, % | 47.64 | 21.6 | 20.89 | 41.48 | 0.000000462 | 26.32 | 26.32 | 26.32 | 26.32 | 26.32 |
| Inventories | 50.3 | 122.3 | 127.3 | 206.2 | 190.1 | 157.6 | 191.4 | 232.5 | 282.4 | 343.0 |
| Inventories, % | 19.48 | 33.72 | 19.31 | 33.38 | 43.92 | 29.96 | 29.96 | 29.96 | 29.96 | 29.96 |
| Accounts Payable | 23.4 | 27.0 | 27.4 | 42.5 | 64.3 | 44.6 | 54.2 | 65.8 | 79.9 | 97.1 |
| Accounts Payable, % | 9.06 | 7.45 | 4.15 | 6.89 | 14.85 | 8.48 | 8.48 | 8.48 | 8.48 | 8.48 |
| Capital Expenditure | -46.8 | -87.3 | -131.2 | -133.9 | -87.5 | -109.3 | -132.8 | -161.3 | -195.9 | -238.0 |
| Capital Expenditure, % | -18.09 | -24.05 | -19.91 | -21.68 | -20.2 | -20.79 | -20.79 | -20.79 | -20.79 | -20.79 |
| Tax Rate, % | 7.79 | 7.79 | 7.79 | 7.79 | 7.79 | 7.79 | 7.79 | 7.79 | 7.79 | 7.79 |
| EBITAT | 43.5 | 93.4 | 90.6 | -.6 | -135.3 | 18.3 | 22.2 | 27.0 | 32.7 | 39.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -145.3 | -2.5 | -75.6 | -264.6 | 131.6 | -180.8 | -121.1 | -147.1 | -178.7 | -217.1 |
| WACC, % | 6.62 | 6.61 | 6.62 | 6.31 | 6.59 | 6.55 | 6.55 | 6.55 | 6.55 | 6.55 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -694.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -221 | |||||||||
| Terminal Value | -4,866 | |||||||||
| Present Terminal Value | -3,543 | |||||||||
| Enterprise Value | -4,238 | |||||||||
| Net Debt | -148 | |||||||||
| Equity Value | -4,090 | |||||||||
| Diluted Shares Outstanding, MM | 142 | |||||||||
| Equity Value Per Share | -28.80 |
What You Will Receive
- Pre-Filled Financial Model: Chipsea Technologies’ actual data facilitates accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Real-Time Calculations: Automatic updates provide instant results as you make adjustments.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for flexibility, allowing for repeated use in detailed forecasts.
Key Features
- Pre-Loaded Data: Chipsea Technologies’ historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: Observe Chipsea Technologies’ intrinsic value recalculating in real time.
- Clear Visual Outputs: Dashboard charts provide a visual representation of valuation results and key metrics.
- Built for Accuracy: A professional-grade tool designed for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine the pre-loaded Chipsea Technologies (shenzhen) Corp. (688595SS) data (historical and projected).
- Step 3: Modify key assumptions (highlighted in yellow) based on your evaluations.
- Step 4: Observe the automatic updates reflecting Chipsea's intrinsic value.
- Step 5: Utilize the results for investment strategies or reporting purposes.
Why Choose This Calculator for Chipsea Technologies (688595SS)?
- All-in-One Tool: Features comprehensive analyses including DCF, WACC, and key financial ratios.
- Flexible Inputs: Modify the yellow-highlighted cells to explore different scenarios effectively.
- In-Depth Analysis: Automatically computes Chipsea’s intrinsic value and Net Present Value for informed decision-making.
- Preloaded Metrics: Comes with historical and projected data to provide reliable starting points.
- Expert-Level Resource: Perfect for financial analysts, investors, and business consultants focusing on Chipsea Technologies.
Who Can Benefit from This Product?
- Investors: Evaluate Chipsea Technologies (688595SS) for informed stock trading decisions.
- CFOs and Financial Analysts: Optimize valuation processes and assess financial projections effectively.
- Startup Founders: Gain insights on how established firms like Chipsea Technologies (688595SS) are appraised.
- Consultants: Produce comprehensive valuation reports tailored for clients' needs.
- Students and Educators: Utilize current data to practice and instruct on valuation methodologies.
Contents of the Template
- Preloaded Chipsea Technologies Data: Historical and projected financial information, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced sheets designed for calculating intrinsic value and the Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells that allow for adjustments to revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
- Key Ratios: Metrics for profitability, leverage, and efficiency 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.