|
JA Solar Technology Co., Ltd. (002459.SZ) Évaluation DCF
CN | Energy | Solar | 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
JA Solar Technology Co., Ltd. (002459.SZ) Bundle
Vous cherchez à calculer la valeur intrinsèque de JA Solar Technology Co., Ltd.? Notre calculatrice DCF (002459SZ) intègre des données réelles avec des fonctionnalités de personnalisation complètes, vous permettant d'ajuster les 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 | 21,155.5 | 25,846.5 | 41,301.8 | 72,989.4 | 81,556.2 | 116,305.1 | 165,859.7 | 236,528.3 | 337,306.8 | 481,024.4 |
| Revenue Growth, % | 0 | 22.17 | 59.8 | 76.72 | 11.74 | 42.61 | 42.61 | 42.61 | 42.61 | 42.61 |
| EBITDA | 3,612.1 | 4,025.4 | 5,808.2 | 9,730.3 | 12,367.9 | 17,494.0 | 24,947.7 | 35,577.2 | 50,735.8 | 72,352.9 |
| EBITDA, % | 17.07 | 15.57 | 14.06 | 13.33 | 15.16 | 15.04 | 15.04 | 15.04 | 15.04 | 15.04 |
| Depreciation | 1,547.4 | 1,852.8 | 2,560.6 | 3,059.0 | 4,012.0 | 6,930.1 | 9,882.8 | 14,093.6 | 20,098.5 | 28,661.9 |
| Depreciation, % | 7.31 | 7.17 | 6.2 | 4.19 | 4.92 | 5.96 | 5.96 | 5.96 | 5.96 | 5.96 |
| EBIT | 2,064.7 | 2,172.6 | 3,247.6 | 6,671.3 | 8,356.0 | 10,563.9 | 15,064.9 | 21,483.7 | 30,637.3 | 43,691.0 |
| EBIT, % | 9.76 | 8.41 | 7.86 | 9.14 | 10.25 | 9.08 | 9.08 | 9.08 | 9.08 | 9.08 |
| Total Cash | 5,721.5 | 9,492.9 | 13,219.1 | 12,183.4 | 15,988.4 | 30,722.1 | 43,811.9 | 62,479.0 | 89,099.7 | 127,062.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4,179.1 | 4,275.7 | 6,125.5 | 9,324.1 | .0 | 14,864.5 | 21,197.8 | 30,229.7 | 43,109.8 | 61,477.7 |
| Account Receivables, % | 19.75 | 16.54 | 14.83 | 12.77 | 0 | 12.78 | 12.78 | 12.78 | 12.78 | 12.78 |
| Inventories | 2,780.4 | 4,987.9 | 7,957.0 | 11,909.3 | 14,471.9 | 19,950.4 | 28,450.7 | 40,572.8 | 57,859.8 | 82,512.4 |
| Inventories, % | 13.14 | 19.3 | 19.27 | 16.32 | 17.74 | 17.15 | 17.15 | 17.15 | 17.15 | 17.15 |
| Accounts Payable | 4,455.1 | 5,791.3 | 13,635.1 | 18,573.2 | 27,425.7 | 31,531.0 | 44,965.6 | 64,124.2 | 91,445.9 | 130,408.6 |
| Accounts Payable, % | 21.06 | 22.41 | 33.01 | 25.45 | 33.63 | 27.11 | 27.11 | 27.11 | 27.11 | 27.11 |
| Capital Expenditure | -1,891.7 | -3,198.0 | -5,421.3 | -7,752.9 | -17,878.2 | -15,581.2 | -22,219.9 | -31,687.2 | -45,188.3 | -64,441.9 |
| Capital Expenditure, % | -8.94 | -12.37 | -13.13 | -10.62 | -21.92 | -13.4 | -13.4 | -13.4 | -13.4 | -13.4 |
| Tax Rate, % | 12.47 | 12.47 | 12.47 | 12.47 | 12.47 | 12.47 | 12.47 | 12.47 | 12.47 | 12.47 |
| EBITAT | 1,604.2 | 1,804.7 | 2,729.1 | 5,844.1 | 7,313.6 | 8,872.0 | 12,652.2 | 18,042.9 | 25,730.5 | 36,693.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,244.5 | -508.4 | 2,893.3 | -1,062.6 | 9,061.4 | -16,016.7 | -1,084.1 | -1,546.0 | -2,204.8 | -3,144.2 |
| WACC, % | 6.24 | 6.29 | 6.3 | 6.34 | 6.33 | 6.3 | 6.3 | 6.3 | 6.3 | 6.3 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -21,357.4 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -3,254 | |||||||||
| Terminal Value | -116,232 | |||||||||
| Present Terminal Value | -85,637 | |||||||||
| Enterprise Value | -106,995 | |||||||||
| Net Debt | -4,020 | |||||||||
| Equity Value | -102,975 | |||||||||
| Diluted Shares Outstanding, MM | 3,316 | |||||||||
| Equity Value Per Share | -31.05 |
What You Will Receive
- Authentic JA Solar Financials: Features both historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Instant Calculations: Intrinsic value and NPV are computed automatically in real-time.
- Scenario Analysis: Explore various scenarios to assess JA Solar's future prospects.
- User-Friendly Design: Crafted for industry experts while remaining approachable for newcomers.
Key Features
- Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures tailored for JA Solar Technology Co., Ltd. (002459SZ).
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and other financial metrics with ease.
- Professional-Level Precision: Leverages JA Solar's real-world financial data to deliver accurate valuation results.
- Simplified Scenario Testing: Easily evaluate various assumptions and analyze their impacts side by side.
- Efficiency Booster: Streamline your process by avoiding the construction of intricate valuation models from the ground up.
How It Functions
- Download the Template: Gain immediate access to the Excel-based JA Solar DCF Calculator for [002459SZ].
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, profit margins, and more.
- Instant Calculations: The model automatically calculates the intrinsic value of JA Solar Technology Co., Ltd.
- Test Scenarios: Run different assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the findings to inform your investment or financial evaluations.
Why Choose JA Solar's Calculator?
- Time Efficiency: Skip the hassle of building a DCF model from the ground up – it's ready for you.
- Enhanced Accuracy: Trustworthy financial data and formulas minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- Simple to Analyze: Intuitive charts and outputs facilitate easy interpretation of results.
- Endorsed by Professionals: Crafted for industry experts who prioritize precision and functionality.
Who Can Benefit from JA Solar Technology Co., Ltd. (002459SZ)?
- Investors: Make informed decisions with a reliable valuation tool tailored for the solar industry.
- Financial Analysts: Streamline your process with a customizable DCF model designed specifically for JA Solar.
- Consultants: Effortlessly modify the template for impactful client presentations or comprehensive reports.
- Renewable Energy Enthusiasts: Expand your knowledge of valuation strategies with real-life examples from the solar market.
- Educators and Students: Utilize this resource as a hands-on learning aid in finance and renewable energy courses.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for JA Solar Technology Co., Ltd. (002459SZ), covering metrics such as revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated worksheet for the Weighted Average Cost of Capital (WACC), detailing parameters including Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models illustrating intrinsic value along with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate thorough analysis.
- Key Ratios: Includes various ratios related to profitability, leverage, and efficiency specific to JA Solar Technology Co., Ltd. (002459SZ).
- Dashboard and Charts: A visual overview of valuation outputs and underlying assumptions for easy results analysis.
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.