|
Hang Lung Properties Limited (0101.hk) Valeure DCF
HK | Real Estate | Real Estate - Services | HKSE
|
- ✓ 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
Hang Lung Properties Limited (0101.HK) Bundle
Découvrez le véritable potentiel de Hang Lung Properties Limited (0101HK) avec notre calculatrice DCF premium! Ajustez les hypothèses essentielles, explorez divers scénarios et évaluez comment les différents facteurs influencent l'évaluation des propriétés pulmonaires suspendues (0101HK) - le tout dans un modèle Excel facile à utiliser.
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 | 8,861.0 | 8,999.0 | 10,330.0 | 10,353.0 | 10,352.0 | 10,780.6 | 11,226.9 | 11,691.8 | 12,175.8 | 12,679.9 |
| Revenue Growth, % | 0 | 1.56 | 14.79 | 0.22265 | -0.00965904 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 |
| EBITDA | 5,903.0 | -693.0 | 6,849.0 | 6,687.0 | 6,834.0 | 5,515.9 | 5,744.3 | 5,982.1 | 6,229.8 | 6,487.7 |
| EBITDA, % | 66.62 | -7.7 | 66.3 | 64.59 | 66.02 | 51.17 | 51.17 | 51.17 | 51.17 | 51.17 |
| Depreciation | 50.0 | 48.0 | 61.0 | 78.0 | 88.0 | 71.0 | 73.9 | 77.0 | 80.2 | 83.5 |
| Depreciation, % | 0.56427 | 0.53339 | 0.59051 | 0.7534 | 0.85008 | 0.65833 | 0.65833 | 0.65833 | 0.65833 | 0.65833 |
| EBIT | 5,853.0 | -741.0 | 6,788.0 | 6,609.0 | 6,746.0 | 5,444.9 | 5,670.4 | 5,905.1 | 6,149.6 | 6,404.2 |
| EBIT, % | 66.05 | -8.23 | 65.71 | 63.84 | 65.17 | 50.51 | 50.51 | 50.51 | 50.51 | 50.51 |
| Total Cash | 1,373.0 | 6,319.0 | 8,515.0 | 5,229.0 | 5,352.0 | 5,829.1 | 6,070.4 | 6,321.8 | 6,583.5 | 6,856.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | -15,309.0 | .0 | -2,156.1 | -2,245.4 | -2,338.4 | -2,435.2 | -2,536.0 |
| Account Receivables, % | 0 | 0 | 0 | -147.87 | 0 | -20 | -20 | -20 | -20 | -20 |
| Inventories | 5,642.0 | 7,988.0 | 10,790.0 | 11,668.0 | 14,223.0 | 9,755.1 | 10,159.0 | 10,579.6 | 11,017.6 | 11,473.8 |
| Inventories, % | 63.67 | 88.77 | 104.45 | 112.7 | 137.39 | 90.49 | 90.49 | 90.49 | 90.49 | 90.49 |
| Accounts Payable | 6,323.0 | 8,255.0 | 7,797.0 | 6,599.0 | 6,950.0 | 7,965.7 | 8,295.5 | 8,638.9 | 8,996.6 | 9,369.1 |
| Accounts Payable, % | 71.36 | 91.73 | 75.48 | 63.74 | 67.14 | 73.89 | 73.89 | 73.89 | 73.89 | 73.89 |
| Capital Expenditure | -12,262.0 | -3,107.0 | -2,855.0 | -2,699.0 | -3,080.0 | -4,700.0 | -4,894.6 | -5,097.3 | -5,308.3 | -5,528.1 |
| Capital Expenditure, % | -138.38 | -34.53 | -27.64 | -26.07 | -29.75 | -43.6 | -43.6 | -43.6 | -43.6 | -43.6 |
| Tax Rate, % | 35.64 | 35.64 | 35.64 | 35.64 | 35.64 | 35.64 | 35.64 | 35.64 | 35.64 | 35.64 |
| EBITAT | 2,439.4 | -2,458.2 | 3,816.3 | 4,351.5 | 4,342.0 | 3,573.0 | 3,720.9 | 3,875.0 | 4,035.4 | 4,202.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -9,091.6 | -5,931.2 | -2,237.7 | 14,963.5 | -16,163.0 | 6,583.7 | -1,084.6 | -1,129.5 | -1,176.3 | -1,225.0 |
| WACC, % | 3.53 | 5.03 | 3.91 | 4.15 | 4.11 | 4.15 | 4.15 | 4.15 | 4.15 | 4.15 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,322.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1,249 | |||||||||
| Terminal Value | -58,196 | |||||||||
| Present Terminal Value | -47,496 | |||||||||
| Enterprise Value | -45,174 | |||||||||
| Net Debt | 45,630 | |||||||||
| Equity Value | -90,804 | |||||||||
| Diluted Shares Outstanding, MM | 4,499 | |||||||||
| Equity Value Per Share | -20.18 |
What You Will Receive
- Authentic 0101HK Financial Data: Contains historical and projected figures for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
- Instant Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess Hang Lung Properties' future performance.
- User-Friendly and Clear Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Real-Time Hang Lung Properties Data: Pre-loaded with historical financials and future outlooks for Hang Lung Properties Limited (0101HK).
- Fully Customizable Variables: Modify parameters such as revenue growth, profit margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Framework: Automatic recalculations of Net Present Value (NPV) and intrinsic value in response to your inputs.
- Scenario Analysis: Develop multiple forecasting scenarios to explore varying valuation results.
- User-Centric Interface: Intuitive, organized design suitable for both professionals and newcomers.
How It Works
- Step 1: Download the prebuilt Excel template featuring Hang Lung Properties Limited’s data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Immediately view the recalculated results, including Hang Lung Properties Limited's intrinsic value.
- Step 5: Make informed investment decisions or create reports based on the outputs.
Why Opt for This Calculator?
- User-Friendly: Crafted for both novices and seasoned professionals.
- Customizable Inputs: Effortlessly adjust parameters to suit your analysis.
- Real-Time Updates: Instantly view changes in Hang Lung Properties Limited’s valuation as you modify inputs.
- Pre-Configured: Comes pre-packed with Hang Lung Properties Limited’s actual financial data for swift evaluations.
- Endorsed by Experts: Preferred by investors and analysts for making well-informed choices.
Who Can Benefit from This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing portfolios with Hang Lung Properties Limited (0101HK).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Hang Lung Properties Limited (0101HK).
- Students and Educators: Utilize real-world data to enhance financial modeling skills in academic settings.
- Real Estate Enthusiasts: Gain insights into how property companies like Hang Lung Properties Limited (0101HK) are assessed in the market.
Contents of the Template
- Pre-Filled Data: Features Hang Lung Properties Limited's historical financial performance and future projections.
- Discounted Cash Flow Model: An adjustable DCF valuation model complete with automatic computations.
- Weighted Average Cost of Capital (WACC): A specific sheet for determining WACC based on tailored inputs.
- Key Financial Ratios: Evaluate Hang Lung Properties Limited's profitability, efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.
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.