|
COL Digital Publishing Group Co., Ltd. (300364.SZ) Évaluation DCF |
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
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
COL Digital Publishing Group Co., Ltd. (300364.SZ) Bundle
Rationalisez votre analyse et augmentez la précision avec notre calculatrice DCF [300364SZ]! En utilisant des données authentiques de Col Digital Publishing Group Co., Ltd. et des hypothèses personnalisables, cet outil vous permet de prévoir, évaluer et évaluer [l'entreprise] comme un investisseur expert.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 975.9 | 1,188.9 | 1,179.6 | 1,408.9 | 1,159.1 | 1,225.1 | 1,294.7 | 1,368.4 | 1,446.2 | 1,528.5 |
| Revenue Growth, % | 0 | 21.82 | -0.78233 | 19.44 | -17.73 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 |
| EBITDA | 211.8 | 254.8 | -237.5 | 172.3 | -125.9 | 59.7 | 63.1 | 66.7 | 70.5 | 74.5 |
| EBITDA, % | 21.7 | 21.44 | -20.14 | 12.23 | -10.86 | 4.87 | 4.87 | 4.87 | 4.87 | 4.87 |
| Depreciation | 152.9 | 82.1 | 110.2 | 86.7 | 100.2 | 114.5 | 121.0 | 127.9 | 135.1 | 142.8 |
| Depreciation, % | 15.66 | 6.91 | 9.34 | 6.16 | 8.64 | 9.34 | 9.34 | 9.34 | 9.34 | 9.34 |
| EBIT | 58.9 | 172.7 | -347.8 | 85.6 | -226.1 | -54.7 | -57.9 | -61.2 | -64.6 | -68.3 |
| EBIT, % | 6.04 | 14.53 | -29.48 | 6.07 | -19.5 | -4.47 | -4.47 | -4.47 | -4.47 | -4.47 |
| Total Cash | 899.0 | 891.7 | 611.9 | 340.8 | 139.5 | 625.3 | 660.9 | 698.5 | 738.2 | 780.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 176.2 | 115.9 | 159.1 | 177.8 | 172.6 | 168.6 | 178.2 | 188.3 | 199.0 | 210.3 |
| Account Receivables, % | 18.06 | 9.75 | 13.49 | 12.62 | 14.89 | 13.76 | 13.76 | 13.76 | 13.76 | 13.76 |
| Inventories | 5.7 | 1.6 | 1.5 | 37.1 | 71.2 | 23.6 | 24.9 | 26.3 | 27.8 | 29.4 |
| Inventories, % | 0.57985 | 0.13304 | 0.12494 | 2.64 | 6.14 | 1.92 | 1.92 | 1.92 | 1.92 | 1.92 |
| Accounts Payable | 127.9 | 95.3 | 106.1 | 95.9 | 120.9 | 116.0 | 122.6 | 129.6 | 137.0 | 144.8 |
| Accounts Payable, % | 13.11 | 8.02 | 9 | 6.81 | 10.43 | 9.47 | 9.47 | 9.47 | 9.47 | 9.47 |
| Capital Expenditure | -51.1 | -90.2 | -145.7 | -115.3 | -95.2 | -101.8 | -107.6 | -113.8 | -120.2 | -127.1 |
| Capital Expenditure, % | -5.23 | -7.59 | -12.35 | -8.18 | -8.21 | -8.31 | -8.31 | -8.31 | -8.31 | -8.31 |
| Tax Rate, % | -1.85 | -1.85 | -1.85 | -1.85 | -1.85 | -1.85 | -1.85 | -1.85 | -1.85 | -1.85 |
| EBITAT | 47.0 | 143.3 | -346.8 | 86.6 | -230.2 | -50.6 | -53.5 | -56.6 | -59.8 | -63.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 94.8 | 167.0 | -414.6 | -6.5 | -229.1 | 8.8 | -44.5 | -47.0 | -49.7 | -52.5 |
| WACC, % | 12.44 | 12.44 | 12.45 | 12.45 | 12.45 | 12.45 | 12.45 | 12.45 | 12.45 | 12.45 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -120.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -54 | |||||||||
| Terminal Value | -513 | |||||||||
| Present Terminal Value | -285 | |||||||||
| Enterprise Value | -406 | |||||||||
| Net Debt | 180 | |||||||||
| Equity Value | -586 | |||||||||
| Diluted Shares Outstanding, MM | 730 | |||||||||
| Equity Value Per Share | -0.80 |
Benefits You Will Receive
- Comprehensive Financial Model: Utilize COL Digital Publishing Group's actual data for accurate DCF valuation.
- Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other critical parameters.
- Real-Time Calculations: Enjoy automatic updates that provide immediate feedback as you adjust variables.
- Professional-Grade Template: A polished Excel file specifically crafted for high-quality valuation.
- Flexible and Reusable: Designed for adaptability, allowing you to conduct detailed forecasts repeatedly.
Key Features
- 🔍 Real-Life COL Financials: Pre-filled historical and projected data for COL Digital Publishing Group Co., Ltd. (300364SZ).
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas compute COL’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize COL’s valuation immediately after adjustments.
- Scenario Analysis: Evaluate and compare outcomes for different financial assumptions side-by-side.
How It Functions
- 1. Access the Template: Download and open the Excel file containing COL Digital Publishing Group Co., Ltd.'s preloaded data.
- 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically calculates intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation results.
- 5. Present with Assurance: Deliver professional valuation insights to back up your decisions.
Why Opt for COL Digital Publishing Group Co., Ltd. (300364SZ) Calculator?
- All-in-One Solution: Offers comprehensive analyses, including DCF, WACC, and financial ratios, all in one platform.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for COL Digital Publishing Group Co., Ltd. (300364SZ).
- Data Ready: Comes with both historical and projected data to provide a solid foundation for analysis.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants seeking professional insights.
Who Can Benefit from This Product?
- Individual Investors: Enhance your investment strategies for COL Digital Publishing Group Co., Ltd. (300364SZ).
- Financial Analysts: Optimize your analysis with comprehensive financial models tailored for COL Digital Publishing Group Co., Ltd. (300364SZ).
- Consultants: Provide clients with accurate valuation insights on COL Digital Publishing Group Co., Ltd. (300364SZ) efficiently and effectively.
- Business Owners: Gain valuable insights into the valuation of companies like COL Digital Publishing Group Co., Ltd. (300364SZ) to inform your own business strategies.
- Finance Students: Master valuation methodologies with practical examples and data from COL Digital Publishing Group Co., Ltd. (300364SZ).
What the Template Contains
- Historical Data: Includes COL Digital Publishing Group Co., Ltd.’s (300364SZ) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate COL Digital Publishing Group Co., Ltd.’s (300364SZ) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key parameters such as growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A comprehensive breakdown of COL Digital Publishing Group Co., Ltd.’s (300364SZ) financials.
- Interactive Dashboard: Dynamically visualize valuation results and projections.
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.