|
Champion Real Estate Investment Trust (2778.hk) Valation DCF
HK | Real Estate | REIT - Retail | 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
Champion Real Estate Investment Trust (2778.HK) Bundle
Gardez un aperçu de l'analyse d'évaluation de votre champion Real Estate Investment Trust (2778HK) en utilisant notre calculatrice sophistiquée DCF! Doté de données réelles (2778HK), ce modèle Excel vous permet d'ajuster les prévisions et les hypothèses pour déterminer avec précision la valeur intrinsèque de Champion Real Estate Investment Trust.
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 | 3,122.0 | 2,974.7 | 2,851.2 | 2,651.7 | 2,506.3 | 2,372.5 | 2,245.9 | 2,126.0 | 2,012.6 | 1,905.1 |
| Revenue Growth, % | 0 | -4.72 | -4.15 | -7 | -5.48 | -5.34 | -5.34 | -5.34 | -5.34 | -5.34 |
| EBITDA | 1,714.9 | -11,756.2 | -150.4 | -84.1 | 1,739.2 | 75.3 | 71.3 | 67.5 | 63.9 | 60.5 |
| EBITDA, % | 54.93 | -395.21 | -5.28 | -3.17 | 69.39 | 3.17 | 3.17 | 3.17 | 3.17 | 3.17 |
| Depreciation | .2 | .2 | -22.3 | 42.5 | 120.7 | 26.8 | 25.4 | 24.0 | 22.7 | 21.5 |
| Depreciation, % | 0.00550483 | 0.00693508 | -0.78261 | 1.6 | 4.82 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 |
| EBIT | 1,714.7 | -11,756.4 | -128.1 | -126.6 | 1,618.5 | 48.6 | 46.0 | 43.5 | 41.2 | 39.0 |
| EBIT, % | 54.92 | -395.22 | -4.49 | -4.78 | 64.58 | 2.05 | 2.05 | 2.05 | 2.05 | 2.05 |
| Total Cash | 1,961.7 | 1,833.6 | 1,628.7 | 734.9 | 980.6 | 1,178.8 | 1,115.9 | 1,056.4 | 1,000.0 | 946.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 2,298.1 | 199.1 | 147.4 | .0 | 426.1 | 403.4 | 381.8 | 361.4 | 342.2 |
| Account Receivables, % | 0 | 77.26 | 6.98 | 5.56 | 0 | 17.96 | 17.96 | 17.96 | 17.96 | 17.96 |
| Inventories | -3.4 | .0 | .0 | -16.1 | .0 | -3.4 | -3.2 | -3.0 | -2.9 | -2.7 |
| Inventories, % | -0.10951 | 0.0000000336 | 0 | -0.60749 | 0 | -0.1434 | -0.1434 | -0.1434 | -0.1434 | -0.1434 |
| Accounts Payable | 101.8 | 68.3 | 187.8 | 151.7 | 136.7 | 110.6 | 104.7 | 99.1 | 93.9 | 88.8 |
| Accounts Payable, % | 3.26 | 2.29 | 6.59 | 5.72 | 5.45 | 4.66 | 4.66 | 4.66 | 4.66 | 4.66 |
| Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Rate, % | 46.07 | 46.07 | 46.07 | 46.07 | 46.07 | 46.07 | 46.07 | 46.07 | 46.07 | 46.07 |
| EBITAT | 3,499.4 | -12,016.9 | -178.2 | -197.1 | 872.9 | 44.1 | 41.7 | 39.5 | 37.4 | 35.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 3,604.9 | -14,351.8 | 2,018.0 | -122.9 | 1,109.9 | -377.9 | 83.8 | 79.3 | 75.1 | 71.0 |
| WACC, % | 5.51 | 5.51 | 5.51 | 5.51 | 4.33 | 5.27 | 5.27 | 5.27 | 5.27 | 5.27 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -99.3 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 71 | |||||||||
| Terminal Value | 1,495 | |||||||||
| Present Terminal Value | 1,157 | |||||||||
| Enterprise Value | 1,057 | |||||||||
| Net Debt | 13,611 | |||||||||
| Equity Value | -12,554 | |||||||||
| Diluted Shares Outstanding, MM | 6,001 | |||||||||
| Equity Value Per Share | -2.09 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled financials for Champion Real Estate Investment Trust (2778HK).
- Comprehensive Data: Access to historical figures and forward-looking estimates (highlighted in the yellow cells).
- Adjustable Forecasts: Modify key assumptions such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect the valuation of Champion Real Estate Investment Trust (2778HK).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts alike.
- Intuitive Design: Organized for simplicity and usability, complete with step-by-step guidance.
Key Features
- Real-Time 2778HK Data: Pre-filled with Champion Real Estate Investment Trust’s historical financials and forward-looking projections.
- Fully Customizable Inputs: Tailor revenue growth, margins, WACC, tax rates, and capital expenditures to your preferences.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Testing: Generate multiple forecasting scenarios to evaluate various valuation outcomes.
- User-Friendly Design: Clean, organized layout suitable for both professionals and newcomers.
How It Functions
- Download the Template: Gain immediate access to the Excel-based 2778HK DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates the intrinsic value of Champion Real Estate Investment Trust.
- Test Scenarios: Experiment with various assumptions to see how valuations may change.
- Analyze and Decide: Utilize the findings to inform your investment or financial assessments.
Why Opt for This Calculator?
- User-Friendly Design: Tailored for both novices and seasoned professionals.
- Customizable Variables: Effortlessly adjust parameters to fit your analysis needs.
- Immediate Feedback: Witness real-time updates to Champion Real Estate Investment Trust’s valuation as you modify inputs.
- Preloaded with Data: Comes stocked with Champion Real Estate Investment Trust’s actual financial information for swift evaluations.
- Preferred by Experts: Reliably utilized by investors and analysts for informed decision-making.
Who Can Benefit from This Product?
- Investors: Evaluate the valuation of Champion Real Estate Investment Trust (2778HK) before making stock transactions.
- CFOs and Financial Analysts: Enhance valuation methodologies and validate financial projections.
- Startup Founders: Understand how established entities like Champion Real Estate Investment Trust (2778HK) are assessed in the market.
- Consultants: Produce expert valuation reports for your clientele.
- Students and Educators: Leverage real-market data to practice and teach valuation strategies effectively.
Contents of the Template
- Historical Data: Comprehensive overview of Champion Real Estate Investment Trust’s past financial performance and baseline projections.
- DCF and Levered DCF Models: In-depth templates designed to assess the intrinsic value of Champion Real Estate Investment Trust (2778HK).
- WACC Sheet: Ready-to-use calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize crucial drivers such as growth rates, EBITDA margins, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough analysis of Champion Real Estate Investment Trust’s financial data.
- Interactive Dashboard: Visualize valuation outcomes and forecasts in an engaging manner.
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.