|
Valoración de DCF de Ehang Holdings Limited (EH)
CN | Industrials | Aerospace & Defense | NASDAQ
|
- ✓ 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
EHang Holdings Limited (EH) Bundle
¿Busca determinar el valor intrínseco de Ehang Holdings Limited? Nuestra calculadora DCF (EH) integra datos del mundo real con extensas características de personalización, lo que le permite ajustar los pronósticos y mejorar sus estrategias de inversión.
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 | 16.7 | 24.7 | 7.8 | 6.1 | 16.1 | 18.4 | 21.0 | 24.1 | 27.5 | 31.5 |
| Revenue Growth, % | 0 | 47.84 | -68.46 | -21.99 | 164.97 | 14.35 | 14.35 | 14.35 | 14.35 | 14.35 |
| EBITDA | -5.6 | -11.7 | -42.9 | -41.8 | -36.2 | -14.0 | -16.0 | -18.3 | -20.9 | -24.0 |
| EBITDA, % | -33.39 | -47.26 | -550.57 | -687.63 | -225.05 | -76.13 | -76.13 | -76.13 | -76.13 | -76.13 |
| Depreciation | .8 | .8 | 1.1 | 2.9 | 2.9 | 3.2 | 3.7 | 4.2 | 4.8 | 5.5 |
| Depreciation, % | 4.66 | 3.44 | 13.68 | 47.14 | 18.19 | 17.42 | 17.42 | 17.42 | 17.42 | 17.42 |
| EBIT | -6.4 | -12.5 | -43.9 | -44.6 | -39.1 | -14.3 | -16.4 | -18.7 | -21.4 | -24.5 |
| EBIT, % | -38.05 | -50.69 | -564.25 | -734.77 | -243.24 | -77.75 | -77.75 | -77.75 | -77.75 | -77.75 |
| Total Cash | 45.1 | 25.6 | 42.8 | 34.2 | 41.1 | 18.4 | 21.0 | 24.1 | 27.5 | 31.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 8.2 | 22.5 | 7.9 | 4.3 | 6.3 | 12.9 | 14.7 | 16.8 | 19.2 | 22.0 |
| Account Receivables, % | 49.36 | 90.99 | 101.31 | 70.17 | 39.15 | 69.93 | 69.93 | 69.93 | 69.93 | 69.93 |
| Inventories | 2.5 | 6.5 | 10.7 | 9.9 | 8.2 | 10.7 | 12.3 | 14.1 | 16.1 | 18.4 |
| Inventories, % | 15.18 | 26.15 | 137.44 | 163.29 | 50.66 | 58.4 | 58.4 | 58.4 | 58.4 | 58.4 |
| Accounts Payable | 4.1 | 8.3 | 6.2 | 4.9 | 4.8 | 9.1 | 10.5 | 11.9 | 13.7 | 15.6 |
| Accounts Payable, % | 24.69 | 33.54 | 80.2 | 80.01 | 29.89 | 49.67 | 49.67 | 49.67 | 49.67 | 49.67 |
| Capital Expenditure | -.5 | -1.2 | -2.2 | -1.9 | -1.2 | -2.7 | -3.1 | -3.6 | -4.1 | -4.7 |
| Capital Expenditure, % | -3.07 | -5.04 | -27.63 | -31.18 | -7.74 | -14.93 | -14.93 | -14.93 | -14.93 | -14.93 |
| Tax Rate, % | 0.14398 | 0.14398 | 0.14398 | 0.14398 | 0.14398 | 0.14398 | 0.14398 | 0.14398 | 0.14398 | 0.14398 |
| EBITAT | -6.5 | -12.5 | -43.9 | -44.6 | -39.1 | -14.3 | -16.4 | -18.7 | -21.4 | -24.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -12.8 | -26.9 | -36.7 | -40.6 | -37.7 | -18.7 | -17.9 | -20.5 | -23.4 | -26.8 |
| WACC, % | 9.14 | 9.14 | 9.14 | 9.14 | 9.14 | 9.14 | 9.14 | 9.14 | 9.14 | 9.14 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -81.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -27 | |||||||||
| Terminal Value | -383 | |||||||||
| Present Terminal Value | -247 | |||||||||
| Enterprise Value | -329 | |||||||||
| Net Debt | -9 | |||||||||
| Equity Value | -320 | |||||||||
| Diluted Shares Outstanding, MM | 61 | |||||||||
| Equity Value Per Share | -5.27 |
What You Will Receive
- Comprehensive Financial Model: EHang Holdings Limited's actual data facilitates accurate DCF valuation.
- Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential metrics.
- Real-Time Calculations: Instant updates allow you to view results as you make adjustments.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Adaptable and Reusable: Designed for versatility, enabling repeated utilization for in-depth forecasts.
Key Features
- Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for EHang Holdings Limited (EH).
- WACC Calculation Tool: Comes with a pre-configured Weighted Average Cost of Capital sheet that allows for custom inputs.
- Customizable Forecast Inputs: Adjust growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to EHang Holdings Limited (EH).
- Interactive Dashboard and Visuals: Visual representations provide a summary of essential valuation metrics for straightforward analysis.
How It Works
- 1. Access the Template: Download and open the Excel file containing EHang Holdings Limited’s (EH) preloaded data.
- 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
- 3. View Results Immediately: The DCF model automatically calculates the intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Assurance: Share professional valuation insights to enhance your decision-making process.
Why Choose the EHang Holdings Limited (EH) Calculator?
- Accuracy: Utilizes authentic EHang financial data to guarantee precision.
- Flexibility: Allows users to easily experiment and adjust inputs as needed.
- Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Designed for simplicity, making it accessible for users without advanced financial modeling skills.
Who Should Use This Product?
- Professional Investors: Create in-depth and trustworthy valuation models for analyzing the portfolio of EHang Holdings Limited (EH).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding EHang Holdings Limited (EH).
- Students and Educators: Utilize real-world data to practice and teach financial modeling techniques.
- Aerospace Enthusiasts: Gain insights into how innovative companies like EHang Holdings Limited (EH) are valued in the market.
What the Template Contains
- Pre-Filled DCF Model: EHang Holdings Limited's (EH) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate EHang's (EH) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.