|
WUS Imprided Circuit Co., Ltd. (002463.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
Wus Printed Circuit (Kunshan) Co., Ltd. (002463.SZ) Bundle
Améliorez votre stratégie d'investissement avec la calculatrice DCF (002463SZ)! Explorez les données financières réelles pour WUS Printed Circuit (Kunshan) Co., Ltd., ajustez les prévisions et dépenses de croissance et observez comment ces modifications affectent instantanément la valeur intrinsèque de (002463SZ).
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 | 7,128.5 | 7,460.0 | 7,418.7 | 8,336.0 | 8,938.3 | 9,467.6 | 10,028.2 | 10,622.0 | 11,251.0 | 11,917.3 |
| Revenue Growth, % | 0 | 4.65 | -0.55381 | 12.36 | 7.23 | 5.92 | 5.92 | 5.92 | 5.92 | 5.92 |
| EBITDA | 1,697.5 | 1,839.0 | 1,601.4 | 2,000.9 | 2,190.9 | 2,245.0 | 2,378.0 | 2,518.8 | 2,667.9 | 2,825.9 |
| EBITDA, % | 23.81 | 24.65 | 21.59 | 24 | 24.51 | 23.71 | 23.71 | 23.71 | 23.71 | 23.71 |
| Depreciation | 319.7 | 332.7 | 346.9 | 328.3 | 418.9 | 421.2 | 446.1 | 472.6 | 500.5 | 530.2 |
| Depreciation, % | 4.49 | 4.46 | 4.68 | 3.94 | 4.69 | 4.45 | 4.45 | 4.45 | 4.45 | 4.45 |
| EBIT | 1,377.8 | 1,506.3 | 1,254.5 | 1,672.6 | 1,772.0 | 1,823.8 | 1,931.8 | 2,046.2 | 2,167.4 | 2,295.7 |
| EBIT, % | 19.33 | 20.19 | 16.91 | 20.06 | 19.82 | 19.26 | 19.26 | 19.26 | 19.26 | 19.26 |
| Total Cash | 694.4 | 1,662.3 | 1,354.9 | 1,292.5 | 3,208.1 | 1,925.4 | 2,039.4 | 2,160.2 | 2,288.1 | 2,423.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,970.1 | 1,877.6 | 2,091.6 | 2,349.1 | 2,694.5 | 2,638.2 | 2,794.4 | 2,959.8 | 3,135.1 | 3,320.8 |
| Account Receivables, % | 27.64 | 25.17 | 28.19 | 28.18 | 30.15 | 27.87 | 27.87 | 27.87 | 27.87 | 27.87 |
| Inventories | 1,394.5 | 1,425.0 | 1,840.8 | 1,785.9 | 1,749.2 | 1,978.2 | 2,095.3 | 2,219.4 | 2,350.8 | 2,490.0 |
| Inventories, % | 19.56 | 19.1 | 24.81 | 21.42 | 19.57 | 20.89 | 20.89 | 20.89 | 20.89 | 20.89 |
| Accounts Payable | 754.6 | 674.0 | 1,190.6 | 1,069.5 | 2,138.3 | 1,371.3 | 1,452.5 | 1,538.5 | 1,629.7 | 1,726.2 |
| Accounts Payable, % | 10.59 | 9.03 | 16.05 | 12.83 | 23.92 | 14.48 | 14.48 | 14.48 | 14.48 | 14.48 |
| Capital Expenditure | -439.6 | -374.7 | -503.7 | -876.7 | -810.5 | -711.3 | -753.4 | -798.0 | -845.3 | -895.3 |
| Capital Expenditure, % | -6.17 | -5.02 | -6.79 | -10.52 | -9.07 | -7.51 | -7.51 | -7.51 | -7.51 | -7.51 |
| Tax Rate, % | 11.31 | 11.31 | 11.31 | 11.31 | 11.31 | 11.31 | 11.31 | 11.31 | 11.31 | 11.31 |
| EBITAT | 1,228.1 | 1,387.8 | 1,112.5 | 1,447.5 | 1,571.6 | 1,623.9 | 1,720.0 | 1,821.9 | 1,929.8 | 2,044.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,501.8 | 1,327.1 | 842.6 | 575.4 | 1,940.2 | 394.2 | 1,220.6 | 1,292.9 | 1,369.5 | 1,450.6 |
| WACC, % | 7.49 | 7.5 | 7.49 | 7.49 | 7.49 | 7.49 | 7.49 | 7.49 | 7.49 | 7.49 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,500.2 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 1,501 | |||||||||
| Terminal Value | 37,585 | |||||||||
| Present Terminal Value | 26,187 | |||||||||
| Enterprise Value | 30,687 | |||||||||
| Net Debt | 867 | |||||||||
| Equity Value | 29,819 | |||||||||
| Diluted Shares Outstanding, MM | 1,908 | |||||||||
| Equity Value Per Share | 15.63 |
What You Will Receive
- Authentic Wus Printed Circuit Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust parameters such as WACC, tax rates, revenue growth, and capital investments.
- Automated Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess the future performance of Wus Printed Circuit (002463SZ).
- User-Friendly and Professional Design: Crafted for experts but easy to navigate for newcomers.
Main Highlights
- 🔍 Real-Life WUS Financials: Pre-filled historical and projected data for Wus Printed Circuit (Kunshan) Co., Ltd. (002463SZ).
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas assess Wus Printed Circuit's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize the valuation of Wus Printed Circuit immediately after adjustments.
- Scenario Analysis: Evaluate and compare results for different financial assumptions side-by-side.
How It Works
- Download: Obtain the pre-built Excel file containing Wus Printed Circuit (Kunshan) Co., Ltd.'s financial information.
- Customize: Modify your forecasts, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and compare results instantly.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Opt for This Calculator?
- Precise Data: Utilize accurate financials from Wus Printed Circuit (Kunshan) Co., Ltd. (002463SZ) for trustworthy valuation outcomes.
- Customizable Features: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficient: Ready-made calculations save you the hassle of building from the ground up.
- Professional Quality: Crafted for investors, analysts, and consultants in the field.
- Easy to Use: A user-friendly design with clear, step-by-step guidance ensures accessibility for everyone.
Who Should Consider This Product?
- Investors: Assess the valuation of Wus Printed Circuit (Kunshan) Co., Ltd. (002463SZ) before making stock transactions.
- CFOs and Financial Analysts: Enhance the efficiency of valuation methodologies and evaluate projections.
- Startup Founders: Gain insights into the valuation processes of significant public companies like Wus Printed Circuit (Kunshan) Co., Ltd. (002463SZ).
- Consultants: Provide detailed and professional valuation assessments for your clients.
- Students and Educators: Utilize real-world examples to practice and teach valuation strategies.
Contents of the Template
- Historical Data: Contains past financial records and baseline forecasts for Wus Printed Circuit (Kunshan) Co., Ltd. (002463SZ).
- DCF and Levered DCF Models: Comprehensive templates for assessing the intrinsic value of Wus Printed Circuit (Kunshan) Co., Ltd. (002463SZ).
- WACC Sheet: Ready-to-use calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize essential drivers such as growth rates, EBITDA %, and CAPEX estimates.
- Quarterly and Annual Statements: A detailed analysis of Wus Printed Circuit (Kunshan) Co., Ltd. (002463SZ) financials.
- Interactive Dashboard: Dynamically visualize valuation outcomes and forecasts.
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.