|
Valoración de DCF de Scienjoy Holding Corporation (SJ) |
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
Scienjoy Holding Corporation (SJ) Bundle
¡Optimice su tiempo y mejore la precisión con nuestra calculadora DCF (SJ)! Equipado con datos reales de Scienjoy y suposiciones personalizables, esta herramienta le permite pronosticar, analizar y evaluar a la corporación Scienjoy Holding como un inversor experimentado.
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 | 125.5 | 167.7 | 229.1 | 268.0 | 201.0 | 232.3 | 268.4 | 310.2 | 358.4 | 414.2 |
| Revenue Growth, % | 0 | 33.63 | 36.59 | 17.01 | -25 | 15.55 | 15.55 | 15.55 | 15.55 | 15.55 |
| EBITDA | 21.5 | 27.0 | 23.4 | 20.6 | 4.3 | 24.7 | 28.6 | 33.0 | 38.2 | 44.1 |
| EBITDA, % | 17.11 | 16.12 | 10.23 | 7.67 | 2.12 | 10.65 | 10.65 | 10.65 | 10.65 | 10.65 |
| Depreciation | .1 | .3 | .7 | 2.0 | 1.1 | .9 | 1.0 | 1.1 | 1.3 | 1.5 |
| Depreciation, % | 0.07445666 | 0.18852 | 0.28963 | 0.73989 | 0.55984 | 0.37047 | 0.37047 | 0.37047 | 0.37047 | 0.37047 |
| EBIT | 21.4 | 26.7 | 22.8 | 18.6 | 3.1 | 23.9 | 27.6 | 31.9 | 36.8 | 42.6 |
| EBIT, % | 17.04 | 15.93 | 9.94 | 6.93 | 1.56 | 10.28 | 10.28 | 10.28 | 10.28 | 10.28 |
| Total Cash | 18.8 | 30.8 | 38.4 | 29.6 | 32.5 | 36.0 | 41.5 | 48.0 | 55.5 | 64.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 16.5 | 31.3 | 35.5 | 43.6 | 35.8 | 37.8 | 43.7 | 50.5 | 58.3 | 67.4 |
| Account Receivables, % | 13.13 | 18.67 | 15.48 | 16.27 | 17.82 | 16.27 | 16.27 | 16.27 | 16.27 | 16.27 |
| Inventories | .7 | .0 | .0 | .0 | .0 | .3 | .3 | .3 | .4 | .5 |
| Inventories, % | 0.54888 | 0 | 0 | 0 | 0 | 0.10978 | 0.10978 | 0.10978 | 0.10978 | 0.10978 |
| Accounts Payable | 3.7 | 9.2 | 11.8 | 16.0 | 10.0 | 11.4 | 13.2 | 15.2 | 17.6 | 20.3 |
| Accounts Payable, % | 2.97 | 5.49 | 5.14 | 5.95 | 5 | 4.91 | 4.91 | 4.91 | 4.91 | 4.91 |
| Capital Expenditure | -.1 | -.1 | -.2 | -.3 | -.1 | -.2 | -.2 | -.2 | -.3 | -.3 |
| Capital Expenditure, % | -0.04996578 | -0.0888574 | -0.08320564 | -0.11023 | -0.03365484 | -0.07318196 | -0.07318196 | -0.07318196 | -0.07318196 | -0.07318196 |
| Tax Rate, % | -16.2 | -16.2 | -16.2 | -16.2 | -16.2 | -16.2 | -16.2 | -16.2 | -16.2 | -16.2 |
| EBITAT | 20.5 | 25.6 | 22.0 | 16.8 | 3.6 | 22.9 | 26.4 | 30.6 | 35.3 | 40.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 7.1 | 17.1 | 21.0 | 14.5 | 6.6 | 22.7 | 23.1 | 26.7 | 30.8 | 35.6 |
| WACC, % | 9.38 | 9.38 | 9.38 | 9.37 | 9.39 | 9.38 | 9.38 | 9.38 | 9.38 | 9.38 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 104.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 36 | |||||||||
| Terminal Value | 492 | |||||||||
| Present Terminal Value | 315 | |||||||||
| Enterprise Value | 419 | |||||||||
| Net Debt | -26 | |||||||||
| Equity Value | 446 | |||||||||
| Diluted Shares Outstanding, MM | 41 | |||||||||
| Equity Value Per Share | 10.96 |
What You Will Get
- Real SJ Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess Scienjoy’s future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Comprehensive Financial Data: Gain access to precise historical figures and future estimates for Scienjoy Holding Corporation (SJ).
- Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to help visualize your valuation outcomes.
- Designed for All Levels: A straightforward, user-friendly layout tailored for investors, CFOs, and consultants alike.
How It Works
- Download: Obtain the pre-built Excel file featuring Scienjoy Holding Corporation's (SJ) financial data.
- Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various forecasts and evaluate results instantly.
- Make Decisions: Leverage the valuation findings to inform your investment approach.
Why Choose This Calculator for Scienjoy Holding Corporation (SJ)?
- Accurate Data: Utilize real financials from Scienjoy Holding Corporation for dependable valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from the beginning.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants focused on Scienjoy Holding Corporation.
- User-Friendly: An intuitive interface and clear step-by-step guidance ensure accessibility for all users.
Who Should Use This Product?
- Finance Students: Explore valuation methodologies and practice with real-world data related to Scienjoy Holding Corporation (SJ).
- Academics: Utilize advanced models in your teaching or research focused on Scienjoy Holding Corporation (SJ).
- Investors: Validate your investment hypotheses and evaluate valuation scenarios for Scienjoy Holding Corporation (SJ).
- Analysts: Enhance your analysis process with a customizable DCF model tailored for Scienjoy Holding Corporation (SJ).
- Small Business Owners: Understand the valuation approaches used for public companies like Scienjoy Holding Corporation (SJ).
What the Template Contains
- Preloaded SJ Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and 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.