|
Valoración DCF de Kuke Music Holding Limited (Kuke)
CN | Communication Services | Entertainment | NYSE
|
- ✓ 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
Kuke Music Holding Limited (KUKE) Bundle
¿Busca determinar el valor intrínseco de Kuke Music Holding Limited? Nuestra calculadora DCF (KUKE) integra datos del mundo real con características integrales de personalización, lo que le permite refinar sus pronósticos y tomar decisiones de inversión más informadas.
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 | 20.0 | 22.3 | 41.4 | 15.8 | 14.7 | 15.7 | 16.8 | 17.9 | 19.2 | 20.5 |
| Revenue Growth, % | 0 | 11.52 | 85.4 | -61.88 | -7.1 | 6.98 | 6.98 | 6.98 | 6.98 | 6.98 |
| EBITDA | 10.4 | 1.5 | -3.8 | -118.2 | -6.7 | -3.0 | -3.2 | -3.5 | -3.7 | -4.0 |
| EBITDA, % | 51.85 | 6.52 | -9.12 | -749.1 | -45.78 | -19.31 | -19.31 | -19.31 | -19.31 | -19.31 |
| Depreciation | .9 | 1.7 | 5.1 | 3.2 | 1.3 | 1.7 | 1.8 | 1.9 | 2.1 | 2.2 |
| Depreciation, % | 4.54 | 7.43 | 12.26 | 20.21 | 9.18 | 10.72 | 10.72 | 10.72 | 10.72 | 10.72 |
| EBIT | 9.5 | -.2 | -8.8 | -121.4 | -8.1 | -4.1 | -4.4 | -4.7 | -5.0 | -5.3 |
| EBIT, % | 47.31 | -0.91294 | -21.38 | -769.31 | -54.96 | -25.99 | -25.99 | -25.99 | -25.99 | -25.99 |
| Total Cash | 3.2 | 3.5 | 8.1 | .7 | 1.1 | 2.0 | 2.1 | 2.3 | 2.4 | 2.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 25.4 | 24.9 | 15.9 | 1.6 | 3.4 | 8.5 | 9.1 | 9.8 | 10.4 | 11.2 |
| Account Receivables, % | 126.93 | 111.7 | 38.53 | 10.21 | 23.43 | 54.44 | 54.44 | 54.44 | 54.44 | 54.44 |
| Inventories | .2 | .1 | 1.0 | .1 | .0 | .2 | .2 | .2 | .2 | .2 |
| Inventories, % | 1.24 | 0.58325 | 2.42 | 0.67585 | 0 | 0.9832 | 0.9832 | 0.9832 | 0.9832 | 0.9832 |
| Accounts Payable | 5.2 | 4.0 | 4.6 | 6.1 | 4.8 | 4.0 | 4.3 | 4.6 | 4.9 | 5.2 |
| Accounts Payable, % | 26.09 | 18.11 | 11.1 | 38.92 | 32.56 | 25.36 | 25.36 | 25.36 | 25.36 | 25.36 |
| Capital Expenditure | -1.8 | -1.5 | -7.9 | .0 | .0 | -1.1 | -1.2 | -1.3 | -1.4 | -1.4 |
| Capital Expenditure, % | -9.22 | -6.66 | -19.19 | -0.13725 | 0 | -7.04 | -7.04 | -7.04 | -7.04 | -7.04 |
| Tax Rate, % | 0.77205 | 0.77205 | 0.77205 | 0.77205 | 0.77205 | 0.77205 | 0.77205 | 0.77205 | 0.77205 | 0.77205 |
| EBITAT | 8.1 | -.3 | -8.9 | -122.2 | -8.0 | -3.9 | -4.2 | -4.5 | -4.8 | -5.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -13.3 | -.7 | -3.1 | -102.3 | -9.7 | -9.4 | -3.9 | -4.2 | -4.5 | -4.8 |
| WACC, % | 6.75 | 7.38 | 7.38 | 7.38 | 7.34 | 7.25 | 7.25 | 7.25 | 7.25 | 7.25 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -22.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -5 | |||||||||
| Terminal Value | -94 | |||||||||
| Present Terminal Value | -66 | |||||||||
| Enterprise Value | -88 | |||||||||
| Net Debt | 11 | |||||||||
| Equity Value | -99 | |||||||||
| Diluted Shares Outstanding, MM | 31 | |||||||||
| Equity Value Per Share | -3.18 |
What You Will Receive
- Adjustable Forecast Parameters: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Comprehensive Data: Kuke Music Holding Limited’s financial information pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional Design: A refined Excel model that caters to your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Accurate KUKE Financials: Gain access to reliable pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells for WACC, growth rates, and profit margins.
- Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
- Designed for All Users: An intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Download: Access the ready-to-use Excel file containing Kuke Music Holding Limited’s (KUKE) financial data.
- Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate multiple projections and compare results instantly.
- Make Decisions: Utilize the valuation results to inform your investment strategy.
Why Choose This Calculator for Kuke Music Holding Limited (KUKE)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and industry consultants.
- Accurate Financial Data: Kuke Music’s historical and projected financial information preloaded for precision.
- Flexible Scenario Analysis: Easily simulate various forecasts and assumptions to test different outcomes.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use This Product?
- Music Industry Students: Explore financial modeling techniques specific to the music sector using Kuke Music data.
- Researchers: Integrate advanced valuation models into your studies or academic papers related to the music industry.
- Investors: Evaluate your investment strategies and assess the valuation metrics for Kuke Music Holding Limited (KUKE).
- Financial Analysts: Enhance your analysis with a customizable DCF model tailored for the music industry.
- Independent Musicians: Understand how larger music companies like Kuke Music are valued and the factors influencing their market performance.
What the Template Contains
- Historical Data: Includes Kuke Music Holding Limited’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Kuke Music Holding Limited’s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Kuke Music Holding Limited’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.