|
Boc Aviation Limited (2588.HK) Évaluation DCF
SG | Industrials | Rental & Leasing 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
BOC Aviation Limited (2588.HK) Bundle
Simplifier Boc Aviation Limited (2588HK) Évaluation avec cette calculatrice DCF personnalisable! Doté de Real Boc Aviation Limited (2588HK) Financials and Adjustable Prévision des entrées, vous pouvez tester les scénarios et découvrir la juste valeur de Boc Aviation Limited (2588HK) en minutes.
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 | 14,024.1 | 15,255.6 | 15,880.3 | 14,940.0 | 16,088.4 | 16,677.3 | 17,287.7 | 17,920.5 | 18,576.4 | 19,256.4 |
| Revenue Growth, % | 0 | 8.78 | 4.09 | -5.92 | 7.69 | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 |
| EBITDA | 8,714.3 | 9,263.5 | 9,010.3 | 8,636.1 | 10,461.2 | 10,087.3 | 10,456.6 | 10,839.3 | 11,236.1 | 11,647.3 |
| EBITDA, % | 62.14 | 60.72 | 56.74 | 57.81 | 65.02 | 60.49 | 60.49 | 60.49 | 60.49 | 60.49 |
| Depreciation | 4,740.8 | 5,259.3 | 5,953.0 | 6,112.6 | 6,185.0 | 6,174.7 | 6,400.7 | 6,635.0 | 6,877.9 | 7,129.6 |
| Depreciation, % | 33.8 | 34.47 | 37.49 | 40.91 | 38.44 | 37.02 | 37.02 | 37.02 | 37.02 | 37.02 |
| EBIT | 3,973.6 | 4,004.2 | 3,057.3 | 2,523.5 | 4,276.2 | 3,912.6 | 4,055.8 | 4,204.3 | 4,358.2 | 4,517.7 |
| EBIT, % | 28.33 | 26.25 | 19.25 | 16.89 | 26.58 | 23.46 | 23.46 | 23.46 | 23.46 | 23.46 |
| Total Cash | 2,242.1 | 3,174.6 | 3,791.6 | 3,174.9 | 3,046.8 | 3,364.2 | 3,487.3 | 3,615.0 | 3,747.3 | 3,884.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 141.8 | 1,109.5 | 536.2 | 2,292.7 | 1,105.3 | 1,129.9 | 1,171.3 | 1,214.2 | 1,258.6 | 1,304.7 |
| Account Receivables, % | 1.01 | 7.27 | 3.38 | 15.35 | 6.87 | 6.78 | 6.78 | 6.78 | 6.78 | 6.78 |
| Inventories | -4.1 | .0 | .0 | -83.4 | 15.1 | -16.5 | -17.1 | -17.7 | -18.3 | -19.0 |
| Inventories, % | -0.02899909 | 0 | 0.000000049 | -0.55817 | 0.0938634 | -0.09866098 | -0.09866098 | -0.09866098 | -0.09866098 | -0.09866098 |
| Accounts Payable | .5 | 18.2 | 18.9 | .2 | 2.0 | 8.5 | 8.8 | 9.2 | 9.5 | 9.9 |
| Accounts Payable, % | 0.00388133 | 0.11907 | 0.11928 | 0.00140531 | 0.01222834 | 0.0511736 | 0.0511736 | 0.0511736 | 0.0511736 | 0.0511736 |
| Capital Expenditure | -24,862.0 | -36,089.3 | -16,519.1 | -9,393.4 | -28,306.0 | -15,438.9 | -16,004.0 | -16,589.8 | -17,197.1 | -17,826.5 |
| Capital Expenditure, % | -177.28 | -236.56 | -104.02 | -62.87 | -175.94 | -92.57 | -92.57 | -92.57 | -92.57 | -92.57 |
| Tax Rate, % | 11.23 | 11.23 | 11.23 | 11.23 | 11.23 | 11.23 | 11.23 | 11.23 | 11.23 | 11.23 |
| EBITAT | 3,600.9 | 3,626.1 | 2,687.0 | 1,716.2 | 3,795.9 | 3,332.3 | 3,454.3 | 3,580.8 | 3,711.8 | 3,847.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -16,657.4 | -28,158.1 | -7,304.9 | -3,256.5 | -17,234.4 | -5,918.4 | -6,189.4 | -6,416.0 | -6,650.8 | -6,894.3 |
| WACC, % | 5.55 | 5.54 | 5.46 | 4.8 | 5.48 | 5.37 | 5.37 | 5.37 | 5.37 | 5.37 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -27,382.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -7,032 | |||||||||
| Terminal Value | -208,961 | |||||||||
| Present Terminal Value | -160,908 | |||||||||
| Enterprise Value | -188,290 | |||||||||
| Net Debt | 127,854 | |||||||||
| Equity Value | -316,143 | |||||||||
| Diluted Shares Outstanding, MM | 694 | |||||||||
| Equity Value Per Share | -455.53 |
What to Expect
- Comprehensive Financial Model: Leverage BOC Aviation Limited’s actual data for accurate DCF valuation.
- Intuitive Forecasting Control: Modify revenue growth, profit margins, WACC, and other crucial factors.
- Real-Time Calculations: Automatic updates provide immediate insights as you adjust the parameters.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation practices.
- Flexible and Reusable: Designed for customization, allowing for repeated use in detailed financial forecasts.
Key Features
- Advanced DCF Calculator: Offers comprehensive unlevered and levered DCF valuation models tailored for BOC Aviation Limited (2588HK).
- WACC Calculator: Comes with a pre-configured Weighted Average Cost of Capital sheet that allows for customizable inputs.
- Editable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates to fit specific scenarios.
- Built-In Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to BOC Aviation Limited (2588HK).
- Dashboard and Charts: Interactive visual outputs present essential valuation metrics for straightforward analysis.
How It Works
- Download: Obtain the ready-to-use Excel file containing BOC Aviation Limited’s financial data.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to suit your needs.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and analyze outcomes instantly.
- Make Decisions: Leverage the valuation results to inform your investment strategy for BOC Aviation Limited (2588HK).
Why Opt for BOC Aviation Limited (2588HK) Calculator?
- Time Efficient: Skip the hassle of building a DCF model from scratch – it’s ready for immediate use.
- Enhanced Accuracy: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify result analysis.
- Preferred by Professionals: Crafted for experts who prioritize precision and ease of use.
Who Should Use BOC Aviation Limited (2588HK)?
- Aviation Students: Explore valuation methods and apply them to real-world data.
- Researchers: Integrate industry-specific models into your academic projects or publications.
- Investors: Evaluate your investment hypotheses and assess valuation outcomes for BOC Aviation Limited (2588HK).
- Financial Analysts: Enhance your productivity with a ready-to-use, customizable DCF model tailored for aviation.
- Entrepreneurs in Aviation: Learn how major players like BOC Aviation Limited (2588HK) are assessed in the market.
What the Template Includes
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for BOC Aviation Limited (2588HK), encompassing metrics like revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated worksheet for calculating 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 illustrate intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate thorough analysis.
- Key Ratios: Includes key profitability, leverage, and efficiency ratios for BOC Aviation Limited (2588HK).
- Dashboard and Charts: A visual overview of valuation outputs and assumptions, designed for easy result analysis.
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.