|
Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd. (002540.SZ) Valation DCF
CN | Basic Materials | Aluminum | 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
Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd. (002540.SZ) Bundle
Que vous soyez un investisseur ou un analyste, cette calculatrice DCF (002540SZ) est votre ressource incontournable pour une évaluation précise. Préchargé avec des données réelles de Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd., vous pouvez ajuster les prévisions et observer instantanément les effets.
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 | 3,531.0 | 3,989.6 | 6,016.8 | 6,728.9 | 7,110.7 | 8,556.1 | 10,295.3 | 12,388.0 | 14,906.2 | 17,936.1 |
| Revenue Growth, % | 0 | 12.99 | 50.81 | 11.84 | 5.67 | 20.33 | 20.33 | 20.33 | 20.33 | 20.33 |
| EBITDA | 572.1 | 575.2 | 707.6 | 719.3 | 888.1 | 1,121.8 | 1,349.9 | 1,624.3 | 1,954.5 | 2,351.7 |
| EBITDA, % | 16.2 | 14.42 | 11.76 | 10.69 | 12.49 | 13.11 | 13.11 | 13.11 | 13.11 | 13.11 |
| Depreciation | 133.4 | 154.5 | 184.5 | 205.5 | 227.2 | 290.3 | 349.4 | 420.4 | 505.8 | 608.6 |
| Depreciation, % | 3.78 | 3.87 | 3.07 | 3.05 | 3.2 | 3.39 | 3.39 | 3.39 | 3.39 | 3.39 |
| EBIT | 438.7 | 420.7 | 523.1 | 513.8 | 660.8 | 831.5 | 1,000.5 | 1,203.9 | 1,448.6 | 1,743.1 |
| EBIT, % | 12.42 | 10.55 | 8.69 | 7.64 | 9.29 | 9.72 | 9.72 | 9.72 | 9.72 | 9.72 |
| Total Cash | 1,662.3 | 915.0 | 789.4 | 997.5 | 1,211.2 | 1,967.7 | 2,367.6 | 2,848.9 | 3,428.0 | 4,124.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,142.5 | 1,458.2 | 1,956.8 | 2,235.0 | 2,597.3 | 2,929.1 | 3,524.5 | 4,240.9 | 5,103.0 | 6,140.3 |
| Account Receivables, % | 32.36 | 36.55 | 32.52 | 33.21 | 36.53 | 34.23 | 34.23 | 34.23 | 34.23 | 34.23 |
| Inventories | 355.6 | 438.6 | 604.3 | 670.8 | 635.7 | 855.9 | 1,029.9 | 1,239.3 | 1,491.2 | 1,794.3 |
| Inventories, % | 10.07 | 10.99 | 10.04 | 9.97 | 8.94 | 10 | 10 | 10 | 10 | 10 |
| Accounts Payable | 208.6 | 323.2 | 379.3 | 426.3 | 376.5 | 546.6 | 657.7 | 791.4 | 952.2 | 1,145.8 |
| Accounts Payable, % | 5.91 | 8.1 | 6.3 | 6.34 | 5.29 | 6.39 | 6.39 | 6.39 | 6.39 | 6.39 |
| Capital Expenditure | -94.5 | -155.3 | -123.5 | -98.1 | -189.0 | -218.0 | -262.3 | -315.6 | -379.8 | -457.0 |
| Capital Expenditure, % | -2.68 | -3.89 | -2.05 | -1.46 | -2.66 | -2.55 | -2.55 | -2.55 | -2.55 | -2.55 |
| Tax Rate, % | 8.66 | 8.66 | 8.66 | 8.66 | 8.66 | 8.66 | 8.66 | 8.66 | 8.66 | 8.66 |
| EBITAT | 375.5 | 366.6 | 463.0 | 454.1 | 603.6 | 733.4 | 882.4 | 1,061.8 | 1,277.7 | 1,537.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -875.1 | 81.6 | -84.1 | 263.8 | 264.7 | 423.9 | 311.2 | 374.5 | 450.6 | 542.2 |
| WACC, % | 6.05 | 6.06 | 6.07 | 6.07 | 6.08 | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,749.9 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 561 | |||||||||
| Terminal Value | 21,862 | |||||||||
| Present Terminal Value | 16,285 | |||||||||
| Enterprise Value | 18,035 | |||||||||
| Net Debt | 288 | |||||||||
| Equity Value | 17,747 | |||||||||
| Diluted Shares Outstanding, MM | 1,300 | |||||||||
| Equity Value Per Share | 13.65 |
What You Will Receive
- Pre-Filled Financial Model: Utilize Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd.'s actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates allow you to view results instantly as you implement changes.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for versatility, enabling ongoing use for in-depth forecasts.
Key Features
- 🔍 Real-Life JAL Financials: Pre-filled historical and projected data for Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd. (002540SZ).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas evaluate JAL’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize JAL’s valuation immediately after making adjustments.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template featuring data for Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd. (002540SZ).
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Edit the assumptions and forecasts in the yellow cells (WACC, growth, margins).
- Step 4: Instantly observe the updated results, including the intrinsic value for Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd. (002540SZ).
- Step 5: Make well-informed investment choices or create reports based on the output data.
Why Opt for Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd. ([002540SZ])?
- Time Efficient: Skip the complexities of building an alloy technology model from the ground up – it’s pre-configured for your convenience.
- Enhanced Precision: Dependable data and methodologies minimize valuation inaccuracies.
- Completely Customizable: Adjust the framework to align with your specific assumptions and projections.
- User-Friendly: Intuitive charts and outputs facilitate straightforward analysis of results.
- Respected by Industry Professionals: Crafted for those who prioritize accuracy and ease of use.
Who Should Utilize This Product?
- Individual Investors: Gain insights to make educated choices regarding the purchase or sale of Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd. (002540SZ) stock.
- Financial Analysts: Enhance valuation procedures with pre-built financial models tailored for the light alloy industry.
- Consultants: Provide clients with accurate and timely valuation analysis for Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd. (002540SZ).
- Business Owners: Learn about the valuation methods applied to leading companies like Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd. (002540SZ) to inform your own business strategies.
- Finance Students: Explore valuation methodologies using real data and case studies from Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd. (002540SZ).
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd. (002540SZ), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for calculating the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that illustrate intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (both annual and quarterly) to facilitate thorough analysis.
- Key Ratios: Incorporates profitability, leverage, and efficiency ratios specific to Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd. (002540SZ).
- Dashboard and Charts: A visual overview of valuation outputs and assumptions for an easy analysis of 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.