|
361 degrés International Limited (1361.HK) Évaluation DCF
CN | Consumer Cyclical | Apparel - Footwear & Accessories | 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
361 Degrees International Limited (1361.HK) Bundle
Rationalisez votre analyse et améliorez la précision avec notre calculatrice DCF (1361HK)! En utilisant des données à jour de 361 degrés International Limited et personnalisables hypothèses, cet outil vous permet de prévoir, analyser et valoriser (1361HK) comme un investisseur chevronné.
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 | 6,032.4 | 5,491.6 | 6,355.5 | 7,455.9 | 9,022.3 | 10,039.4 | 11,171.1 | 12,430.3 | 13,831.5 | 15,390.6 |
| Revenue Growth, % | 0 | -8.97 | 15.73 | 17.31 | 21.01 | 11.27 | 11.27 | 11.27 | 11.27 | 11.27 |
| EBITDA | 884.6 | 848.8 | 1,208.6 | 1,224.0 | 1,562.7 | 1,664.0 | 1,851.6 | 2,060.3 | 2,292.5 | 2,550.9 |
| EBITDA, % | 14.66 | 15.46 | 19.02 | 16.42 | 17.32 | 16.57 | 16.57 | 16.57 | 16.57 | 16.57 |
| Depreciation | 103.3 | 89.1 | 78.8 | 73.5 | 80.7 | 129.6 | 144.2 | 160.5 | 178.6 | 198.7 |
| Depreciation, % | 1.71 | 1.62 | 1.24 | 0.9852 | 0.89461 | 1.29 | 1.29 | 1.29 | 1.29 | 1.29 |
| EBIT | 781.2 | 759.7 | 1,129.8 | 1,150.5 | 1,482.0 | 1,534.4 | 1,707.4 | 1,899.8 | 2,114.0 | 2,352.3 |
| EBIT, % | 12.95 | 13.83 | 17.78 | 15.43 | 16.43 | 15.28 | 15.28 | 15.28 | 15.28 | 15.28 |
| Total Cash | 6,879.1 | 6,910.2 | 5,718.7 | 6,277.3 | 5,566.1 | 8,751.6 | 9,738.1 | 10,835.9 | 12,057.3 | 13,416.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,355.8 | 2,418.0 | 2,784.6 | 3,239.0 | .0 | 3,420.2 | 3,805.7 | 4,234.7 | 4,712.1 | 5,243.3 |
| Account Receivables, % | 39.05 | 44.03 | 43.81 | 43.44 | 0 | 34.07 | 34.07 | 34.07 | 34.07 | 34.07 |
| Inventories | 1,251.1 | 816.8 | 954.3 | 1,266.6 | 1,446.4 | 1,679.5 | 1,868.9 | 2,079.5 | 2,313.9 | 2,574.8 |
| Inventories, % | 20.74 | 14.87 | 15.02 | 16.99 | 16.03 | 16.73 | 16.73 | 16.73 | 16.73 | 16.73 |
| Accounts Payable | 1,682.9 | 1,134.7 | 1,338.6 | 1,609.5 | 1,606.0 | 2,188.7 | 2,435.5 | 2,710.0 | 3,015.5 | 3,355.4 |
| Accounts Payable, % | 27.9 | 20.66 | 21.06 | 21.59 | 17.8 | 21.8 | 21.8 | 21.8 | 21.8 | 21.8 |
| Capital Expenditure | -14.0 | -7.9 | -10.3 | -33.2 | -68.5 | -35.0 | -38.9 | -43.3 | -48.2 | -53.6 |
| Capital Expenditure, % | -0.23152 | -0.14459 | -0.16178 | -0.44473 | -0.75954 | -0.34843 | -0.34843 | -0.34843 | -0.34843 | -0.34843 |
| Tax Rate, % | 29.48 | 29.48 | 29.48 | 29.48 | 29.48 | 29.48 | 29.48 | 29.48 | 29.48 | 29.48 |
| EBITAT | 467.6 | 449.5 | 650.5 | 807.3 | 1,045.0 | 973.7 | 1,083.4 | 1,205.5 | 1,341.4 | 1,492.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,367.0 | 354.5 | 418.7 | 352.0 | 4,112.8 | -2,002.3 | 860.6 | 957.6 | 1,065.5 | 1,185.6 |
| WACC, % | 5.43 | 5.43 | 5.43 | 5.46 | 5.46 | 5.44 | 5.44 | 5.44 | 5.44 | 5.44 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,463.7 | |||||||||
| Long Term Growth Rate, % | 1.00 | |||||||||
| Free cash flow (T + 1) | 1,197 | |||||||||
| Terminal Value | 26,967 | |||||||||
| Present Terminal Value | 20,692 | |||||||||
| Enterprise Value | 22,156 | |||||||||
| Net Debt | -3,536 | |||||||||
| Equity Value | 25,692 | |||||||||
| Diluted Shares Outstanding, MM | 2,068 | |||||||||
| Equity Value Per Share | 12.43 |
What You Will Receive
- Authentic 361 Degrees Financial Data: Pre-loaded with historical and forecasted data for thorough analysis of 361 Degrees International Limited (1361HK).
- Completely Customizable Template: Effortlessly adjust key variables such as revenue growth, WACC, and EBITDA %.
- Real-Time Calculations: Instantly observe updates to the intrinsic value of 361 Degrees based on your adjustments.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outputs.
- Intuitive Design: Clear layout and straightforward instructions suitable for all user levels.
Key Features
- Comprehensive Financial Data: 361 Degrees International Limited’s (1361HK) historical financial reports and pre-populated forecasts.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
- Real-Time Valuation: Observe the recalculation of 361 Degrees International Limited’s (1361HK) intrinsic value instantly.
- Intuitive Visuals: Dashboards present valuation outcomes and essential metrics clearly.
- Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.
How It Works
- Download the Template: Gain immediate access to the Excel-based 361 Degrees International Limited (1361HK) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells to set your growth rates, WACC, margins, and other key inputs.
- Instant Calculations: The model will automatically recalculate the intrinsic value of 361 Degrees International Limited (1361HK).
- Test Scenarios: Experiment with various assumptions to see how they impact the projected valuation.
- Analyze and Decide: Utilize the calculated results to inform your investment strategies or financial assessments.
Why Choose This Calculator for 361 Degrees International Limited (1361HK)?
- Designed for Experts: An advanced tool utilized by analysts, CFOs, and consultants.
- Accurate Financial Data: Contains preloaded historical and projected financials for 361 Degrees International Limited for reliable insights.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Results: Automatically calculates intrinsic value, NPV, and essential metrics.
- User-Friendly Interface: Step-by-step guidance simplifies the process.
Who Should Use This Product?
- Investors: Evaluate the fair value of 361 Degrees International Limited (1361HK) to inform your investment strategies.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Effortlessly customize the template for client valuation reports focused on 361 Degrees International Limited (1361HK).
- Entrepreneurs: Learn about financial modeling practices employed by leading companies in the industry.
- Educators: Incorporate it as a resource to teach valuation methodologies effectively.
Contents of the Template
- Pre-Filled DCF Model: 361 Degrees International Limited's financial data preloaded for immediate analysis.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess 361 Degrees International Limited's profitability, leverage, and efficiency metrics.
- Editable Inputs: Customize assumptions such as growth rates, profit margins, and capital expenditures to suit your specific scenarios.
- Financial Statements: Access annual and quarterly reports for in-depth analysis.
- Interactive Dashboard: Effortlessly visualize essential valuation metrics and 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.