|
Semi-conducteur Manufacturing International Corporation (0981.HK) Valation DCF |
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
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Semiconductor Manufacturing International Corporation (0981.HK) Bundle
Évaluez les perspectives financières de Semiconductor Manufacturing International Corporation comme un expert! Cette calculatrice DCF (0981HK) fournit des données financières pré-remplies ainsi que la flexibilité de modification de la croissance des revenus, du WACC, des marges et d'autres hypothèses essentielles pour s'aligner sur vos projections.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30,303.1 | 42,217.6 | 56,412.7 | 49,030.9 | 62,281.2 | 75,808.8 | 92,274.6 | 112,316.8 | 136,712.2 | 166,406.3 |
| Revenue Growth, % | 0 | 39.32 | 33.62 | -13.09 | 27.02 | 21.72 | 21.72 | 21.72 | 21.72 | 21.72 |
| EBITDA | 16,468.9 | 29,626.7 | 35,764.0 | 31,522.3 | 32,630.8 | 46,183.3 | 56,214.4 | 68,424.2 | 83,286.1 | 101,375.9 |
| EBITDA, % | 54.35 | 70.18 | 63.4 | 64.29 | 52.39 | 60.92 | 60.92 | 60.92 | 60.92 | 60.92 |
| Depreciation | 10,181.4 | 14,498.6 | 17,617.0 | 20,687.9 | 24,998.5 | 27,518.9 | 33,496.0 | 40,771.4 | 49,627.0 | 60,406.1 |
| Depreciation, % | 33.6 | 34.34 | 31.23 | 42.19 | 40.14 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 |
| EBIT | 6,287.5 | 15,128.1 | 18,147.0 | 10,834.4 | 7,632.3 | 18,664.4 | 22,718.4 | 27,652.8 | 33,659.1 | 40,969.9 |
| EBIT, % | 20.75 | 35.83 | 32.17 | 22.1 | 12.25 | 24.62 | 24.62 | 24.62 | 24.62 | 24.62 |
| Total Cash | 98,848.5 | 96,936.8 | 96,417.2 | 72,742.4 | 84,102.8 | 75,808.8 | 92,274.6 | 112,316.8 | 136,712.2 | 166,406.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3,483.5 | 5,390.0 | 5,934.4 | 4,318.7 | 6,516.3 | 8,195.4 | 9,975.5 | 12,142.1 | 14,779.4 | 17,989.5 |
| Account Receivables, % | 11.5 | 12.77 | 10.52 | 8.81 | 10.46 | 10.81 | 10.81 | 10.81 | 10.81 | 10.81 |
| Inventories | 6,195.4 | 9,259.4 | 14,825.8 | 21,220.2 | 22,945.4 | 22,557.5 | 27,457.1 | 33,420.8 | 40,679.8 | 49,515.5 |
| Inventories, % | 20.44 | 21.93 | 26.28 | 43.28 | 36.84 | 29.76 | 29.76 | 29.76 | 29.76 | 29.76 |
| Accounts Payable | 4,400.1 | 4,102.3 | 4,518.3 | 5,434.3 | 25,432.1 | 12,760.8 | 15,532.5 | 18,906.2 | 23,012.7 | 28,011.1 |
| Accounts Payable, % | 14.52 | 9.72 | 8.01 | 11.08 | 40.83 | 16.83 | 16.83 | 16.83 | 16.83 | 16.83 |
| Capital Expenditure | -41,179.4 | -33,664.8 | -48,557.7 | -59,206.1 | -59,488.8 | -69,946.3 | -85,138.8 | -103,631.0 | -126,139.8 | -153,537.6 |
| Capital Expenditure, % | -135.89 | -79.74 | -86.08 | -120.75 | -95.52 | -92.27 | -92.27 | -92.27 | -92.27 | -92.27 |
| Tax Rate, % | 42.67 | 42.67 | 42.67 | 42.67 | 42.67 | 42.67 | 42.67 | 42.67 | 42.67 | 42.67 |
| EBITAT | 6,101.1 | 13,989.4 | 14,900.0 | 8,234.7 | 4,375.2 | 15,116.2 | 18,399.5 | 22,395.9 | 27,260.3 | 33,181.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -30,175.6 | -10,445.1 | -21,735.5 | -34,146.4 | -14,040.0 | -41,273.7 | -37,151.2 | -45,220.4 | -55,042.4 | -66,997.7 |
| WACC, % | 4.61 | 4.58 | 4.5 | 4.45 | 4.3 | 4.49 | 4.49 | 4.49 | 4.49 | 4.49 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -213,146.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -68,338 | |||||||||
| Terminal Value | -2,747,703 | |||||||||
| Present Terminal Value | -2,206,261 | |||||||||
| Enterprise Value | -2,419,407 | |||||||||
| Net Debt | 40,579 | |||||||||
| Equity Value | -2,459,985 | |||||||||
| Diluted Shares Outstanding, MM | 7,977 | |||||||||
| Equity Value Per Share | -308.38 |
What You Will Receive
- Authentic SMIC Financial Data: Pre-loaded with Semiconductor Manufacturing International Corporation’s historical and forecasted data for accurate analysis.
- Customizable Template: Easily adjust key variables such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Observe real-time updates of SMIC’s intrinsic value based on your modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Design: Straightforward layout and clear guidance suitable for users of all experience levels.
Key Features
- Comprehensive DCF Calculator: Features extensive unlevered and levered DCF valuation frameworks.
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital template with adjustable parameters.
- Customizable Forecast Assumptions: Easily modify growth projections, capital investments, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Semiconductor Manufacturing International Corporation (0981HK).
- Interactive Dashboard and Charts: Visual representations summarize critical valuation indicators for straightforward analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine Semiconductor Manufacturing International Corporation's pre-filled financial data and forecasts.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the results and leverage the insights for your investment strategies.
Why Choose This Calculator for Semiconductor Manufacturing International Corporation (0981HK)?
- Reliable Data: Up-to-date financial metrics for Semiconductor Manufacturing International Corporation ensure trustworthy valuation outcomes.
- Flexible Options: Tailor essential parameters such as growth projections, WACC, and tax rates to suit your analysis.
- Efficiency Boost: Built-in calculations prevent the hassle of starting from ground zero.
- Professional-Grade Resource: Ideal for investors, analysts, and consultants focused on the semiconductor sector.
- Intuitive Design: User-friendly interface and detailed guidance make it accessible for all skill levels.
Who Can Benefit from This Product?
- Finance Students: Master valuation methods and practice with authentic data.
- Academics: Integrate industry-standard models into your courses or research projects.
- Investors: Validate your hypotheses and evaluate valuation results for Semiconductor Manufacturing International Corporation (0981HK).
- Analysts: Optimize your processes with a ready-to-use, customizable DCF model.
- Small Business Owners: Understand the analytical techniques used to assess major public firms like Semiconductor Manufacturing International Corporation (0981HK).
Contents of the Template
- Preloaded SMIC Data: Historical and projected financial metrics, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted fields for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
- Key Ratios: Ratios for profitability, leverage, and efficiency to gauge performance.
- Dashboard and Charts: Visual representations of valuation results and underlying assumptions.
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.