Agricultural Bank of China Limited (1288HK) DCF Valuation

Agricultural Bank of China Limited (1288.HK) Valation DCF

CN | Financial Services | Banks - Diversified | HKSE
Agricultural Bank of China Limited (1288HK) DCF Valuation
  • ✓ 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

Agricultural Bank of China Limited (1288.HK) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Découvrez la valeur authentique de l'agriculture Bank of China Limited (1288HK) avec notre calculatrice avancée DCF! Ajustez les hypothèses essentielles, explorez divers scénarios et évaluez comment les changements affectent l'évaluation de l'agriculture Bank of China Limited (1288HK) - le tout dans un modèle Excel pratique.


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 669,924.0 702,201.3 768,489.5 774,216.6 597,869.2 586,249.3 574,855.3 563,682.8 552,727.4 541,984.9
Revenue Growth, % 0 4.82 9.44 0.74523 -22.78 -1.94 -1.94 -1.94 -1.94 -1.94
EBITDA .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
EBITDA, % 0 0 0 0 0 0 0 0 0 0
Depreciation 1,467.5 20,360.8 20,673.7 21,598.7 23,364.2 14,663.8 14,378.8 14,099.4 13,825.3 13,556.6
Depreciation, % 0.21906 2.9 2.69 2.79 3.91 2.5 2.5 2.5 2.5 2.5
EBIT -1,467.5 -20,360.8 -20,673.7 -21,598.7 -23,364.2 -14,663.8 -14,378.8 -14,099.4 -13,825.3 -13,556.6
EBIT, % -0.21906 -2.9 -2.69 -2.79 -3.91 -2.5 -2.5 -2.5 -2.5 -2.5
Total Cash 3,726,404.0 3,744,435.3 3,293,266.8 4,019,966.7 4,883,963.9 586,249.3 574,855.3 563,682.8 552,727.4 541,984.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure -15,070.6 -24,399.2 -27,805.3 -23,596.0 -30,789.5 -20,565.7 -20,166.0 -19,774.1 -19,389.7 -19,012.9
Capital Expenditure, % -2.25 -3.47 -3.62 -3.05 -5.15 -3.51 -3.51 -3.51 -3.51 -3.51
Tax Rate, % 12.38 12.38 12.38 12.38 12.38 12.38 12.38 12.38 12.38 12.38
EBITAT -1,167.6 -16,587.1 -16,852.0 -18,284.7 -20,471.4 -12,165.7 -11,929.2 -11,697.4 -11,470.0 -11,247.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -14,770.7 -20,625.5 -23,983.5 -20,282.0 -27,896.7 -18,067.5 -17,716.4 -17,372.0 -17,034.4 -16,703.3
WACC, % 14.16 14.46 14.47 14.95 15.41 14.69 14.69 14.69 14.69 14.69
PV UFCF
SUM PV UFCF -58,998.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -17,037
Terminal Value -134,247
Present Terminal Value -67,648
Enterprise Value -126,646
Net Debt -4,883,964
Equity Value 4,757,317
Diluted Shares Outstanding, MM 349,983
Equity Value Per Share 13.59

What You Will Receive

  • Adjustable Forecast Assumptions: Seamlessly modify parameters (growth %, margins, WACC) to create various scenarios.
  • Pre-Filled Financial Data: Access Agricultural Bank of China Limited (1288HK)’s financial information to kickstart your analysis.
  • Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional Design: A refined Excel model tailored to meet your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Pre-Configured Data: Comprehensive historical financial statements and pre-populated forecasts for Agricultural Bank of China Limited (1288HK).
  • Customizable Inputs: Adjust variables such as WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
  • Real-Time Results: Instantly view the recalculated intrinsic value of Agricultural Bank of China Limited (1288HK).
  • Visual Data Representations: Dashboard charts provide clear insights into valuation results and essential metrics.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-filled Agricultural Bank of China Limited (1288HK) data (historical and projected).
  3. Step 3: Modify key assumptions (yellow cells) according to your analysis.
  4. Step 4: Observe automatic recalculations for Agricultural Bank of China Limited’s intrinsic value.
  5. Step 5: Utilize the outputs for investment decisions or reporting purposes.

Why Select This Calculator?

  • Precise Data: Authentic Agricultural Bank of China Limited (1288HK) financials guarantee trustworthy valuation outcomes.
  • Customizable Options: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Efficiency Boost: Pre-existing calculations save you the hassle of starting from scratch.
  • Professional-Grade Resource: Tailored for investors, analysts, and financial consultants.
  • User-Friendly Design: Clear layout and guided steps make it accessible for users of all levels.

Who Should Use This Product?

  • Agriculture Students: Discover financial principles and apply them in real-world scenarios.
  • Researchers: Integrate cutting-edge financial models into your studies or projects.
  • Investors: Validate your hypotheses and evaluate valuation results for Agricultural Bank of China Limited (1288HK).
  • Financial Analysts: Enhance your efficiency with a tailored, easy-to-use DCF model.
  • Farm Operators: Understand the valuation methods used for major publicly traded institutions like Agricultural Bank of China Limited (1288HK).

Contents of the Template

  • Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
  • Real-World Data: Agricultural Bank of China's historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables providing clear, actionable 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.

No products were found matching.