|
Beijing Illuming Media Co., Ltd. (300251.SZ) Évaluation DCF
CN | Communication Services | Entertainment | SHZ
|
- ✓ 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
Beijing Enlight Media Co., Ltd. (300251.SZ) Bundle
Améliorez vos stratégies d'investissement avec la calculatrice DCF DCF de Beijing Illight Media Co., Ltd. (300251SZ)! Explorez des données financières authentiques, ajustez les projections et les dépenses de croissance et observez instantanément comment ces changements affectent la valeur intrinsèque de Beijing Illight Media Co., Ltd. (300251SZ).
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 | 2,829.4 | 1,159.1 | 1,167.7 | 754.9 | 1,545.6 | 1,570.2 | 1,595.2 | 1,620.5 | 1,646.3 | 1,672.4 |
| Revenue Growth, % | 0 | -59.04 | 0.74275 | -35.35 | 104.74 | 1.59 | 1.59 | 1.59 | 1.59 | 1.59 |
| EBITDA | 1,174.1 | 360.3 | 213.6 | -608.7 | 455.6 | 124.7 | 126.7 | 128.7 | 130.8 | 132.9 |
| EBITDA, % | 41.49 | 31.09 | 18.29 | -80.63 | 29.48 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 |
| Depreciation | 12.5 | 12.3 | 24.8 | 24.8 | 17.6 | 25.3 | 25.7 | 26.1 | 26.5 | 26.9 |
| Depreciation, % | 0.44311 | 1.07 | 2.12 | 3.28 | 1.14 | 1.61 | 1.61 | 1.61 | 1.61 | 1.61 |
| EBIT | 1,161.5 | 348.0 | 188.8 | -633.5 | 438.1 | 99.5 | 101.0 | 102.7 | 104.3 | 105.9 |
| EBIT, % | 41.05 | 30.02 | 16.17 | -83.91 | 28.34 | 6.33 | 6.33 | 6.33 | 6.33 | 6.33 |
| Total Cash | 2,513.1 | 2,025.8 | 2,921.1 | 2,050.9 | 2,682.8 | 1,535.1 | 1,559.5 | 1,584.3 | 1,609.4 | 1,635.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 433.6 | 634.8 | 329.0 | 198.9 | 437.3 | 480.2 | 487.8 | 495.6 | 503.5 | 511.5 |
| Account Receivables, % | 15.33 | 54.77 | 28.17 | 26.34 | 28.3 | 30.58 | 30.58 | 30.58 | 30.58 | 30.58 |
| Inventories | 1,164.5 | 938.9 | 1,182.2 | 1,192.2 | 1,254.7 | 1,266.6 | 1,286.8 | 1,307.2 | 1,328.0 | 1,349.1 |
| Inventories, % | 41.16 | 81 | 101.24 | 157.92 | 81.18 | 80.67 | 80.67 | 80.67 | 80.67 | 80.67 |
| Accounts Payable | 780.0 | 372.6 | 283.3 | 152.2 | 600.3 | 449.0 | 456.1 | 463.4 | 470.7 | 478.2 |
| Accounts Payable, % | 27.57 | 32.14 | 24.26 | 20.16 | 38.84 | 28.59 | 28.59 | 28.59 | 28.59 | 28.59 |
| Capital Expenditure | -4.7 | -.8 | -3.3 | -3.0 | -3.9 | -3.7 | -3.7 | -3.8 | -3.9 | -3.9 |
| Capital Expenditure, % | -0.16596 | -0.06591013 | -0.28268 | -0.404 | -0.25207 | -0.23413 | -0.23413 | -0.23413 | -0.23413 | -0.23413 |
| Tax Rate, % | 15.09 | 15.09 | 15.09 | 15.09 | 15.09 | 15.09 | 15.09 | 15.09 | 15.09 | 15.09 |
| EBITAT | 989.3 | 313.2 | 239.5 | -632.7 | 372.0 | 91.5 | 93.0 | 94.4 | 95.9 | 97.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 179.1 | -58.3 | 234.2 | -621.9 | 532.7 | -93.0 | 94.3 | 95.8 | 97.3 | 98.8 |
| WACC, % | 9.42 | 9.42 | 9.42 | 9.42 | 9.42 | 9.42 | 9.42 | 9.42 | 9.42 | 9.42 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 197.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 101 | |||||||||
| Terminal Value | 1,358 | |||||||||
| Present Terminal Value | 866 | |||||||||
| Enterprise Value | 1,063 | |||||||||
| Net Debt | -2,408 | |||||||||
| Equity Value | 3,472 | |||||||||
| Diluted Shares Outstanding, MM | 2,984 | |||||||||
| Equity Value Per Share | 1.16 |
What You Will Receive
- Pre-Filled Financial Model: Leverage Beijing Enlight Media's actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Real-Time Calculations: Automatic updates provide immediate results as changes are made.
- Investor-Ready Template: A polished Excel file crafted for top-tier valuation.
- Customizable and Reusable: Designed for flexibility, allowing for repeated use in detailed forecasting.
Key Features
- Authentic BEIJING ENLIGHT MEDIA Data: Pre-loaded with Beijing Enlight Media's historical financial performance and future projections.
- Completely Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditure figures.
- Dynamic Valuation Framework: Automatically recalculates Net Present Value (NPV) and intrinsic value based on user inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive Interface: User-friendly design that caters to both experienced professionals and newcomers.
How It Works
- 1. Download the Template: Obtain and open the Excel file containing Beijing Enlight Media Co., Ltd.'s (300251SZ) pre-loaded financial data.
- 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures as per your analysis.
- 3. View Real-Time Results: The DCF model automatically computes the intrinsic value and NPV based on your inputs.
- 4. Explore Various Scenarios: Assess multiple projections to evaluate different valuation possibilities.
- 5. Present with Confidence: Deliver professional valuation insights that reinforce your decision-making for Beijing Enlight Media Co., Ltd. (300251SZ).
Why Select This Calculator for Beijing Enlight Media Co., Ltd. (300251SZ)?
- User-Friendly Interface: Suitable for both newcomers and seasoned analysts.
- Customizable Inputs: Adjust parameters easily to align with your evaluations.
- Real-Time Results: Observe immediate adjustments to Beijing Enlight Media’s valuation as you change inputs.
- Pre-Configured: Features preloaded financial data for Beijing Enlight Media for swift assessments.
- Endorsed by Industry Experts: Favored by investors and analysts for making well-informed choices.
Who Can Benefit from This Product?
- Investors: Enhance your investment decisions with a high-quality valuation tool for (300251SZ).
- Financial Analysts: Streamline your workflow with a customizable DCF model designed for (300251SZ).
- Consultants: Effortlessly modify the template for client reports or presentations regarding (300251SZ).
- Finance Enthusiasts: Expand your knowledge of valuation methods using real-life cases related to (300251SZ).
- Educators and Students: Employ it as a hands-on resource in finance courses focused on (300251SZ).
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Beijing Enlight Media Co., Ltd. (300251SZ), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A specialized sheet 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 present intrinsic value along with comprehensive calculations.
- Financial Statements: Pre-populated financial statements (annual and quarterly) to facilitate thorough analysis.
- Key Ratios: A collection of profitability, leverage, and efficiency ratios specifically for Beijing Enlight Media Co., Ltd. (300251SZ).
- Dashboard and Charts: A visual overview of valuation outputs and assumptions to simplify the analysis of 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.