|
Wedge Industrial Co., Ltd. (000534.sz) Évaluation DCF
CN | Utilities | Regulated Electric | SHZ
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Wedge Industrial Co.,Ltd. (000534.SZ) Bundle
Vous cherchez à évaluer la valeur intrinsèque de Wedge Industrial Co., Ltd.? Notre calculatrice DCF (000534SZ) intègre des données réelles avec des fonctionnalités de personnalisation approfondies, vous permettant d'affiner vos prévisions et d'améliorer vos stratégies d'investissement.
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 | 548.7 | 552.6 | 656.3 | 793.8 | 981.4 | 1,138.6 | 1,321.0 | 1,532.5 | 1,778.0 | 2,062.7 |
| Revenue Growth, % | 0 | 0.6974 | 18.77 | 20.97 | 23.63 | 16.02 | 16.02 | 16.02 | 16.02 | 16.02 |
| EBITDA | 137.9 | 171.0 | 199.7 | 227.0 | 350.7 | 343.5 | 398.5 | 462.4 | 536.4 | 622.3 |
| EBITDA, % | 25.14 | 30.95 | 30.43 | 28.59 | 35.74 | 30.17 | 30.17 | 30.17 | 30.17 | 30.17 |
| Depreciation | 26.6 | 47.5 | 59.0 | 71.4 | 81.7 | 90.5 | 105.0 | 121.8 | 141.4 | 164.0 |
| Depreciation, % | 4.85 | 8.6 | 8.99 | 8.99 | 8.33 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 |
| EBIT | 111.4 | 123.5 | 140.7 | 155.6 | 269.0 | 253.0 | 293.5 | 340.5 | 395.0 | 458.3 |
| EBIT, % | 20.29 | 22.35 | 21.44 | 19.61 | 27.41 | 22.22 | 22.22 | 22.22 | 22.22 | 22.22 |
| Total Cash | 186.4 | 394.7 | 320.7 | 293.4 | 259.0 | 495.6 | 574.9 | 667.0 | 773.9 | 897.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 112.5 | 170.5 | 159.0 | 228.0 | 408.4 | 332.3 | 385.5 | 447.3 | 518.9 | 602.0 |
| Account Receivables, % | 20.5 | 30.85 | 24.23 | 28.73 | 41.62 | 29.19 | 29.19 | 29.19 | 29.19 | 29.19 |
| Inventories | 42.2 | 43.5 | 102.0 | 118.8 | 216.1 | 155.1 | 179.9 | 208.7 | 242.1 | 280.9 |
| Inventories, % | 7.7 | 7.86 | 15.54 | 14.97 | 22.01 | 13.62 | 13.62 | 13.62 | 13.62 | 13.62 |
| Accounts Payable | 155.0 | 189.4 | 201.5 | 226.0 | 305.8 | 348.1 | 403.9 | 468.6 | 543.6 | 630.7 |
| Accounts Payable, % | 28.24 | 34.29 | 30.71 | 28.48 | 31.16 | 30.57 | 30.57 | 30.57 | 30.57 | 30.57 |
| Capital Expenditure | -397.9 | -154.7 | -216.7 | -341.6 | -390.7 | -492.7 | -571.7 | -663.2 | -769.4 | -892.6 |
| Capital Expenditure, % | -72.52 | -28 | -33.02 | -43.03 | -39.81 | -43.28 | -43.28 | -43.28 | -43.28 | -43.28 |
| Tax Rate, % | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 |
| EBITAT | 77.0 | 96.3 | 112.3 | 118.1 | 194.5 | 189.8 | 220.2 | 255.4 | 296.3 | 343.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -294.1 | -35.7 | -80.4 | -213.4 | -312.3 | -33.0 | -268.8 | -311.8 | -361.7 | -419.7 |
| WACC, % | 5.97 | 6.02 | 6.03 | 6.01 | 5.99 | 6 | 6 | 6 | 6 | 6 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,132.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -428 | |||||||||
| Terminal Value | -10,697 | |||||||||
| Present Terminal Value | -7,993 | |||||||||
| Enterprise Value | -9,125 | |||||||||
| Net Debt | 763 | |||||||||
| Equity Value | -9,888 | |||||||||
| Diluted Shares Outstanding, MM | 506 | |||||||||
| Equity Value Per Share | -19.53 |
What You'll Receive
- Comprehensive Financial Model: Wedge Industrial Co., Ltd.'s (000534SZ) actual data allows for accurate DCF valuation.
- Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential variables.
- Real-Time Calculations: Automatic updates provide immediate results as you adjust parameters.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for adaptability, enabling you to perform detailed forecasts repeatedly.
Key Features
- Real-Time Wedge Industrial Data: Pre-loaded with Wedge Industrial Co., Ltd.’s historical performance and future projections.
- Completely Customizable Parameters: Modify revenue growth rates, profit margins, WACC, tax rates, and capital investment as needed.
- Interactive Valuation Framework: Automatically updates Net Present Value (NPV) and intrinsic value based on your input adjustments.
- Scenario Analysis Capability: Develop various forecasting scenarios to evaluate different valuation results.
- User-Centric Interface: Intuitive, organized, and tailored for both industry experts and novices.
How It Functions
- Download the Template: Gain immediate access to the Excel-based Wedge Industrial DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional variables.
- Instant Calculations: The model will automatically refresh to reveal Wedge Industrial's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the insights gained to inform your investment or financial analysis.
Why Opt for Wedge Industrial Co., Ltd. Calculator?
- All-in-One Solution: Features DCF, WACC, and a range of financial ratio analyses integrated into a single tool.
- Adjustable Parameters: Modify the yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Wedge Industrial's intrinsic value and Net Present Value.
- Pre-Loaded Information: Comes with historical and projected data for precise starting points.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants alike.
Who Can Benefit from This Product?
- Professional Investors: Create comprehensive and accurate valuation models for effective portfolio management of Wedge Industrial Co.,Ltd. (000534SZ).
- Corporate Finance Teams: Evaluate various valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Offer clients detailed and precise valuation insights specific to Wedge Industrial Co.,Ltd. (000534SZ).
- Students and Educators: Utilize real-life data to enhance their understanding and teaching of financial modeling concepts.
- Industry Enthusiasts: Gain insights into how industrial companies like Wedge Industrial Co.,Ltd. (000534SZ) are valued in the marketplace.
Components of the Template
- Pre-Filled DCF Model: Wedge Industrial Co., Ltd.'s financial data preloaded for immediate use.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess Wedge Industrial's profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, profit margins, and capital expenditures to align with your scenarios.
- Financial Statements: Annual and quarterly reports to facilitate in-depth analysis.
- Interactive Dashboard: Effortlessly visualize key valuation metrics and outcomes.
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.