|
Échanges de Hong Kong et compensation Limited (0388.hk) Évaluation DCF
HK | Financial Services | Financial - Data & Stock Exchanges | 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
Hong Kong Exchanges and Clearing Limited (0388.HK) Bundle
Que vous soyez un investisseur ou un analyste, cette calculatrice DCF (0388HK) est votre outil ultime pour une évaluation précise. Préchargé avec les échanges de Hong Kong et Clearing Limited de Data, vous pouvez ajuster les prévisions et observer les effets en temps réel.
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 | 13,565.0 | 16,835.0 | 19,471.0 | 16,934.0 | 15,445.0 | 16,137.8 | 16,861.6 | 17,617.9 | 18,408.1 | 19,233.8 |
| Revenue Growth, % | 0 | 24.11 | 15.66 | -13.03 | -8.79 | 4.49 | 4.49 | 4.49 | 4.49 | 4.49 |
| EBITDA | 12,086.0 | 14,767.0 | 16,389.0 | 13,337.0 | 14,949.0 | 14,089.3 | 14,721.2 | 15,381.5 | 16,071.5 | 16,792.3 |
| EBITDA, % | 89.1 | 87.72 | 84.17 | 78.76 | 96.79 | 87.31 | 87.31 | 87.31 | 87.31 | 87.31 |
| Depreciation | 5,269.0 | 5,133.0 | 5,915.0 | 7,085.0 | 1,443.0 | 4,870.1 | 5,088.6 | 5,316.8 | 5,555.3 | 5,804.5 |
| Depreciation, % | 38.84 | 30.49 | 30.38 | 41.84 | 9.34 | 30.18 | 30.18 | 30.18 | 30.18 | 30.18 |
| EBIT | 6,817.0 | 9,634.0 | 10,474.0 | 6,252.0 | 13,506.0 | 9,219.1 | 9,632.7 | 10,064.7 | 10,516.1 | 10,987.8 |
| EBIT, % | 50.25 | 57.23 | 53.79 | 36.92 | 87.45 | 57.13 | 57.13 | 57.13 | 57.13 | 57.13 |
| Total Cash | 229,404.0 | 328,608.0 | 342,333.0 | 276,389.0 | 224,698.0 | 16,137.8 | 16,861.6 | 17,617.9 | 18,408.1 | 19,233.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | -8,721.0 | -7,197.0 | -8,491.0 | -6,177.0 | .0 | -6,039.6 | -6,310.5 | -6,593.5 | -6,889.3 | -7,198.3 |
| Inventories, % | -64.29 | -42.75 | -43.61 | -36.48 | 0 | -37.43 | -37.43 | -37.43 | -37.43 | -37.43 |
| Accounts Payable | 20,489.0 | 39,675.0 | 25,722.0 | 16,338.0 | 24,767.0 | 16,024.2 | 16,742.9 | 17,493.9 | 18,278.5 | 19,098.4 |
| Accounts Payable, % | 151.04 | 235.67 | 132.1 | 96.48 | 160.36 | 99.3 | 99.3 | 99.3 | 99.3 | 99.3 |
| Capital Expenditure | -1,091.0 | -1,351.0 | -1,070.0 | -1,284.0 | -1,386.0 | -1,230.3 | -1,285.5 | -1,343.2 | -1,403.4 | -1,466.4 |
| Capital Expenditure, % | -8.04 | -8.02 | -5.5 | -7.58 | -8.97 | -7.62 | -7.62 | -7.62 | -7.62 | -7.62 |
| Tax Rate, % | 11.03 | 11.03 | 11.03 | 11.03 | 11.03 | 11.03 | 11.03 | 11.03 | 11.03 | 11.03 |
| EBITAT | 5,845.9 | 8,313.8 | 8,846.5 | 5,404.2 | 12,016.8 | 7,964.0 | 8,321.2 | 8,694.4 | 9,084.4 | 9,491.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 39,233.9 | 29,757.8 | 1,032.5 | -492.8 | 14,325.8 | 8,900.6 | 13,113.9 | 13,702.1 | 14,316.7 | 14,958.9 |
| WACC, % | 8.98 | 8.99 | 8.96 | 8.99 | 9.02 | 8.99 | 8.99 | 8.99 | 8.99 | 8.99 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 49,664.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 15,258 | |||||||||
| Terminal Value | 218,334 | |||||||||
| Present Terminal Value | 141,978 | |||||||||
| Enterprise Value | 191,642 | |||||||||
| Net Debt | -123,503 | |||||||||
| Equity Value | 315,145 | |||||||||
| Diluted Shares Outstanding, MM | 1,268 | |||||||||
| Equity Value Per Share | 248.57 |
What You Will Receive
- Authentic 0388HK Financial Data: Pre-filled with Hong Kong Exchanges and Clearing Limited's historical and projected figures for accurate analysis.
- Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: View the intrinsic value of 0388HK update in real-time as you make adjustments.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants in need of precise DCF outcomes.
- Intuitive Design: User-friendly layout and straightforward instructions suitable for all skill levels.
Key Features
- Advanced DCF Calculator: Features comprehensive unlevered and levered DCF valuation models specific to Hong Kong Exchanges and Clearing Limited (0388HK).
- WACC Calculator: Customizable Weighted Average Cost of Capital sheet tailored for (0388HK) with pre-set inputs.
- Editable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit (0388HK)'s financial outlook.
- Built-In Financial Ratios: Assess profitability, leverage, and efficiency ratios relevant to Hong Kong Exchanges and Clearing Limited (0388HK).
- Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis of (0388HK).
How It Operates
- Download the Template: Gain immediate access to the Excel-based HKEX DCF Calculator.
- Enter Your Assumptions: Modify the yellow-highlighted cells to input growth rates, WACC, margins, and more.
- Instantaneous Calculations: The model will automatically refresh to reflect Hong Kong Exchanges and Clearing Limited’s intrinsic value.
- Explore Scenarios: Run different assumptions to assess potential changes in valuation.
- Evaluate and Decide: Leverage the outcomes to inform your investment or financial analysis decisions.
Why Choose This Calculator for Hong Kong Exchanges and Clearing Limited (0388HK)?
- User-Friendly Interface: Perfectly crafted for both novice users and seasoned professionals.
- Customizable Parameters: Effortlessly adjust inputs to suit your specific analysis requirements.
- Real-Time Updates: Monitor immediate shifts in the valuation of Hong Kong Exchanges and Clearing Limited (0388HK) as you change inputs.
- Pre-Configured Data: Comes preloaded with the latest financial figures for Hong Kong Exchanges and Clearing Limited (0388HK) to expedite your analysis.
- Favored by Experts: Widely relied upon by investors and financial analysts for making well-informed decisions.
Who Can Benefit from This Product?
- Investors: Evaluate the valuation of Hong Kong Exchanges and Clearing Limited (0388HK) prior to making buying or selling decisions.
- CFOs and Financial Analysts: Optimize valuation workflows and validate financial forecasts.
- Startup Founders: Gain insights into how prominent public companies like Hong Kong Exchanges and Clearing Limited (0388HK) are valued.
- Consultants: Provide comprehensive valuation reports to clients in need.
- Students and Educators: Utilize practical data to enhance learning and teaching of valuation methodologies.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Hong Kong Exchanges and Clearing Limited (0388HK), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for 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 display intrinsic value along with detailed calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to assist in your analysis.
- Key Ratios: Includes essential profitability, leverage, and efficiency ratios for Hong Kong Exchanges and Clearing Limited (0388HK).
- Dashboard and Charts: Visual representation of valuation outputs and assumptions for 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.