Vatti Corporation Limited (002035SZ) DCF Valuation

Vatti Corporation Limited (002035.SZ) Évaluation DCF

CN | Consumer Cyclical | Furnishings, Fixtures & Appliances | SHZ
Vatti Corporation Limited (002035SZ) DCF Valuation
  • ✓ 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

Vatti Corporation Limited (002035.SZ) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Vous cherchez à évaluer la valeur intrinsèque de Vatti Corporation Limited? Notre calculatrice DCF (002035SZ) intègre des données réelles avec des fonctionnalités de personnalisation étendues, vous permettant d'ajuster les prévisions et d'améliorer vos choix 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 5,748.1 4,360.5 5,587.9 5,818.5 6,232.6 6,470.2 6,716.9 6,973.1 7,239.0 7,515.0
Revenue Growth, % 0 -24.14 28.15 4.13 7.12 3.81 3.81 3.81 3.81 3.81
EBITDA 893.3 561.4 401.6 300.1 633.4 659.0 684.1 710.2 737.2 765.4
EBITDA, % 15.54 12.87 7.19 5.16 10.16 10.18 10.18 10.18 10.18 10.18
Depreciation 135.2 148.5 163.4 146.0 131.0 172.0 178.6 185.4 192.5 199.8
Depreciation, % 2.35 3.41 2.92 2.51 2.1 2.66 2.66 2.66 2.66 2.66
EBIT 758.1 412.8 238.2 154.0 502.5 486.9 505.5 524.8 544.8 565.5
EBIT, % 13.19 9.47 4.26 2.65 8.06 7.53 7.53 7.53 7.53 7.53
Total Cash 2,264.6 1,844.9 2,028.6 2,244.3 2,908.8 2,630.2 2,730.5 2,834.6 2,942.7 3,054.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,631.7 1,688.0 1,629.7 1,585.2 1,260.1
Account Receivables, % 28.39 38.71 29.16 27.24 20.22
Inventories 563.7 663.8 917.8 771.1 801.0 874.3 907.6 942.2 978.2 1,015.5
Inventories, % 9.81 15.22 16.43 13.25 12.85 13.51 13.51 13.51 13.51 13.51
Accounts Payable 1,873.0 1,590.7 2,141.4 2,135.9 2,414.0 2,365.9 2,456.1 2,549.7 2,646.9 2,747.9
Accounts Payable, % 32.58 36.48 38.32 36.71 38.73 36.57 36.57 36.57 36.57 36.57
Capital Expenditure -253.8 -200.1 -266.9 -220.9 -267.5 -283.0 -293.8 -305.0 -316.6 -328.7
Capital Expenditure, % -4.42 -4.59 -4.78 -3.8 -4.29 -4.37 -4.37 -4.37 -4.37 -4.37
Tax Rate, % 9.9 9.9 9.9 9.9 9.9 9.9 9.9 9.9 9.9 9.9
EBITAT 671.4 360.2 214.2 151.0 452.7 442.0 458.9 476.3 494.5 513.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 230.3 -130.0 465.7 261.9 889.4 -390.1 329.6 342.2 355.2 368.8
WACC, % 6.23 6.23 6.23 6.24 6.23 6.23 6.23 6.23 6.23 6.23
PV UFCF
SUM PV UFCF 761.8
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 382
Terminal Value 13,979
Present Terminal Value 10,333
Enterprise Value 11,095
Net Debt -1,491
Equity Value 12,585
Diluted Shares Outstanding, MM 848
Equity Value Per Share 14.85

What You Will Receive

  • Comprehensive Vatti Financials: Features both historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Automated Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess Vatti’s potential future performance.
  • User-Friendly Interface: Designed for industry professionals while remaining accessible to newcomers.

Key Features

  • Authentic Vatti Financials: Gain access to precise pre-loaded historical data and future forecasts specific to Vatti Corporation Limited (002035SZ).
  • Tailored Forecast Parameters: Modify yellow-highlighted fields such as WACC, growth rates, and profit margins as per your analysis needs.
  • Real-Time Calculations: Enjoy automatic updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: View easy-to-interpret charts and summaries that illustrate your valuation findings effectively.
  • Designed for All Skill Levels: An intuitive layout crafted for investors, CFOs, and consultants, whether seasoned or new.

How It Works

  • Download: Obtain the pre-configured Excel file containing Vatti Corporation Limited's (002035SZ) financial data.
  • Customize: Modify forecasts such as revenue growth, EBITDA percentage, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and compare results immediately.
  • Make Decisions: Utilize the valuation findings to inform your investment strategy.

Why Opt for This Calculator?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and consultants.
  • Accurate Data: Vatti Corporation Limited's historical and projected financial figures are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Concise Outputs: Instantly calculates intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance simplifies the entire process.

Who Can Benefit from This Product?

  • Individual Investors: Make educated decisions regarding the purchase or sale of Vatti Corporation Limited (002035SZ) stock.
  • Financial Analysts: Enhance valuation methodologies with accessible financial models tailored for Vatti Corporation Limited (002035SZ).
  • Consultants: Provide accurate and timely valuation insights to clients focused on Vatti Corporation Limited (002035SZ).
  • Business Owners: Gain insights into the valuation of established firms like Vatti Corporation Limited (002035SZ) to inform your strategic direction.
  • Finance Students: Master valuation techniques utilizing real-life data and case studies related to Vatti Corporation Limited (002035SZ).

What the Template Contains

  • Historical Data: Includes Vatti Corporation Limited's past financial performance and baseline forecasts.
  • DCF and Levered DCF Models: Comprehensive templates to determine the intrinsic value of Vatti Corporation Limited (002035SZ).
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Customize key drivers such as growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A thorough analysis of Vatti Corporation Limited’s financials.
  • Interactive Dashboard: Visually explore valuation results and projections in real-time.


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.

No products were found matching.