|
Lianchuang Electronic Technology Co., Ltd (002036.SZ) Évaluation DCF
CN | Technology | Hardware, Equipment & Parts | 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
LianChuang Electronic Technology Co.,Ltd (002036.SZ) Bundle
Gardez un aperçu de votre analyse d'évaluation de votre Lianchuang Electronic Technology Co., Ltd (002036SZ) à l'aide de notre calculatrice sophistiquée DCF! Ce modèle Excel est préchargé avec des données réelles (002036SZ), vous permettant d'ajuster les prévisions et les hypothèses pour déterminer la valeur intrinsèque du lianchuang avec précision.
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 | 6,081.9 | 7,531.9 | 10,557.9 | 10,935.4 | 9,847.7 | 11,266.9 | 12,890.7 | 14,748.4 | 16,873.8 | 19,305.6 |
| Revenue Growth, % | 0 | 23.84 | 40.18 | 3.57 | -9.95 | 14.41 | 14.41 | 14.41 | 14.41 | 14.41 |
| EBITDA | 583.4 | 515.2 | 549.6 | 781.8 | -233.2 | 595.3 | 681.1 | 779.2 | 891.5 | 1,020.0 |
| EBITDA, % | 9.59 | 6.84 | 5.21 | 7.15 | -2.37 | 5.28 | 5.28 | 5.28 | 5.28 | 5.28 |
| Depreciation | 291.4 | 352.8 | 413.9 | 564.1 | 564.8 | 547.3 | 626.2 | 716.4 | 819.7 | 937.8 |
| Depreciation, % | 4.79 | 4.68 | 3.92 | 5.16 | 5.74 | 4.86 | 4.86 | 4.86 | 4.86 | 4.86 |
| EBIT | 292.0 | 162.4 | 135.7 | 217.7 | -798.0 | 48.0 | 54.9 | 62.8 | 71.9 | 82.2 |
| EBIT, % | 4.8 | 2.16 | 1.29 | 1.99 | -8.1 | 0.42586 | 0.42586 | 0.42586 | 0.42586 | 0.42586 |
| Total Cash | 1,142.5 | 2,263.8 | 1,991.6 | 2,672.9 | 1,832.0 | 2,495.7 | 2,855.3 | 3,266.8 | 3,737.6 | 4,276.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,999.0 | 2,209.0 | 2,858.1 | 3,261.1 | 3,212.4 | 3,418.6 | 3,911.3 | 4,474.9 | 5,119.8 | 5,857.7 |
| Account Receivables, % | 32.87 | 29.33 | 27.07 | 29.82 | 32.62 | 30.34 | 30.34 | 30.34 | 30.34 | 30.34 |
| Inventories | 1,772.4 | 2,621.5 | 1,610.6 | 1,388.6 | 1,732.0 | 2,467.2 | 2,822.7 | 3,229.5 | 3,694.9 | 4,227.4 |
| Inventories, % | 29.14 | 34.81 | 15.25 | 12.7 | 17.59 | 21.9 | 21.9 | 21.9 | 21.9 | 21.9 |
| Accounts Payable | 2,709.3 | 1,996.1 | 2,358.6 | 2,247.3 | 2,014.2 | 3,028.4 | 3,464.8 | 3,964.2 | 4,535.5 | 5,189.1 |
| Accounts Payable, % | 44.55 | 26.5 | 22.34 | 20.55 | 20.45 | 26.88 | 26.88 | 26.88 | 26.88 | 26.88 |
| Capital Expenditure | -666.9 | -1,735.9 | -1,036.8 | -1,339.0 | -1,733.5 | -1,660.3 | -1,899.6 | -2,173.3 | -2,486.5 | -2,844.9 |
| Capital Expenditure, % | -10.96 | -23.05 | -9.82 | -12.24 | -17.6 | -14.74 | -14.74 | -14.74 | -14.74 | -14.74 |
| Tax Rate, % | 7.64 | 7.64 | 7.64 | 7.64 | 7.64 | 7.64 | 7.64 | 7.64 | 7.64 | 7.64 |
| EBITAT | 253.0 | 175.9 | 173.5 | 300.1 | -737.1 | 46.0 | 52.6 | 60.2 | 68.8 | 78.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,184.5 | -2,979.7 | 274.9 | -767.1 | -2,433.7 | -994.2 | -1,632.6 | -1,867.9 | -2,137.1 | -2,445.0 |
| WACC, % | 7.18 | 7.36 | 7.36 | 7.36 | 7.26 | 7.3 | 7.3 | 7.3 | 7.3 | 7.3 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -7,187.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -2,494 | |||||||||
| Terminal Value | -47,041 | |||||||||
| Present Terminal Value | -33,071 | |||||||||
| Enterprise Value | -40,258 | |||||||||
| Net Debt | 3,588 | |||||||||
| Equity Value | -43,846 | |||||||||
| Diluted Shares Outstanding, MM | 1,091 | |||||||||
| Equity Value Per Share | -40.21 |
Benefits You Will Receive
- Comprehensive Financial Model: Utilizing LianChuang's actual data for accurate DCF valuation.
- Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential variables.
- Real-Time Calculations: Automated updates that reflect changes instantly for immediate insights.
- Professional-Ready Template: A polished Excel file crafted for high-quality valuation analysis.
- Adaptable and Reusable: Designed for versatility, allowing for ongoing use in detailed financial projections.
Key Features
- Customizable Forecast Inputs: Adjust key factors such as revenue growth, EBITDA margin, and capital expenditures.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional metrics with ease.
- High-Precision Results: Leverages LianChuang’s actual financial data for accurate valuation insights.
- Simplified Scenario Analysis: Effortlessly explore different assumptions and evaluate comparative outcomes.
- Efficiency-Enhancing Tool: Bypass the complexity of building valuation models from the ground up.
How It Works
- Step 1: Download the prebuilt Excel template featuring data for LianChuang Electronic Technology Co., Ltd (002036SZ).
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Adjust the forecasts and assumptions in the editable yellow cells (WACC, growth, margins) as needed.
- Step 4: Instantly see the updated results, including the intrinsic value of LianChuang Electronic Technology Co., Ltd (002036SZ).
- Step 5: Utilize the outputs to make well-informed investment decisions or to create reports.
Why Choose the LianChuang Calculator?
- Precision: Utilizes authentic LianChuang financial data for reliable results.
- Versatility: Allows users to easily test and adjust inputs as needed.
- Efficiency: Avoid the complexities of creating a DCF model from the ground up.
- High-Quality: Crafted with the accuracy and functionality expected at the CFO level.
- Intuitive Interface: Designed for ease of use, suitable for individuals without extensive financial modeling skills.
Who Can Benefit from This Product?
- Investors: Make informed decisions by accurately determining the fair value of LianChuang Electronic Technology Co., Ltd (002036SZ).
- CFOs: Utilize a top-tier DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily customize the template for client valuation reports.
- Entrepreneurs: Learn the financial modeling techniques employed by leading companies.
- Educators: Apply it as a resource for teaching valuation methods to students.
Contents of the Template
- Pre-Filled Data: Contains LianChuang Electronic Technology's historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated worksheet for calculating WACC using tailored inputs.
- Key Financial Ratios: Evaluate LianChuang’s profitability, efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax rates.
- Informative Dashboard: Visualizations and summaries of essential valuation results.
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.