Thunder Software Technology Co.,Ltd. (300496SZ) DCF Valuation

Thunder Software Technology Co., Ltd. (300496.SZ) Évaluation DCF

CN | Technology | Software - Application | SHZ
Thunder Software Technology Co.,Ltd. (300496SZ) DCF Valuation
  • 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

Thunder Software Technology Co.,Ltd. (300496.SZ) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Explorez Thunder Software Technology Co., Ltd. (300496SZ) Prospects financiers avec notre calculatrice DCF conviviale! Entrez vos hypothèses pour la croissance, les marges et les coûts pour calculer la valeur intrinsèque de Thunder Software Technology Co., Ltd. (300496SZ) et améliorez votre stratégie d'investissement.


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 1,826.9 2,627.9 4,126.7 5,445.5 5,242.2 6,934.3 9,172.4 12,133.0 16,049.1 21,229.3
Revenue Growth, % 0 43.85 57.04 31.96 -3.73 32.28 32.28 32.28 32.28 32.28
EBITDA 359.8 589.9 811.2 1,033.8 791.5 1,329.8 1,759.0 2,326.8 3,077.8 4,071.2
EBITDA, % 19.7 22.45 19.66 18.98 15.1 19.18 19.18 19.18 19.18 19.18
Depreciation 93.1 108.0 149.5 251.4 365.1 338.5 447.8 592.3 783.5 1,036.3
Depreciation, % 5.09 4.11 3.62 4.62 6.96 4.88 4.88 4.88 4.88 4.88
EBIT 266.8 481.9 661.7 782.5 426.4 991.3 1,311.2 1,734.5 2,294.3 3,034.8
EBIT, % 14.6 18.34 16.03 14.37 8.13 14.3 14.3 14.3 14.3 14.3
Total Cash 748.4 2,087.3 2,116.7 4,667.3 4,627.0 4,793.8 6,341.1 8,387.9 11,095.2 14,676.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 534.9 801.9 1,293.6 1,810.2 1,942.7
Account Receivables, % 29.28 30.52 31.35 33.24 37.06
Inventories 34.6 400.5 714.7 850.5 844.5 917.8 1,214.0 1,605.9 2,124.2 2,809.8
Inventories, % 1.89 15.24 17.32 15.62 16.11 13.24 13.24 13.24 13.24 13.24
Accounts Payable 80.4 152.4 295.3 330.0 334.2 413.1 546.5 722.9 956.2 1,264.8
Accounts Payable, % 4.4 5.8 7.16 6.06 6.38 5.96 5.96 5.96 5.96 5.96
Capital Expenditure -87.6 -405.8 -462.0 -515.5 -445.8 -685.2 -906.3 -1,198.8 -1,585.8 -2,097.6
Capital Expenditure, % -4.8 -15.44 -11.19 -9.47 -8.5 -9.88 -9.88 -9.88 -9.88 -9.88
Tax Rate, % -10 -10 -10 -10 -10 -10 -10 -10 -10 -10
EBITAT 258.0 462.5 666.8 786.9 469.1 976.8 1,292.1 1,709.1 2,260.8 2,990.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -225.7 -396.2 -308.6 -95.0 266.2 339.5 -52.0 -68.8 -91.0 -120.3
WACC, % 11.18 11.18 11.18 11.18 11.18 11.18 11.18 11.18 11.18 11.18
PV UFCF
SUM PV UFCF 82.9
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) -125
Terminal Value -1,622
Present Terminal Value -955
Enterprise Value -872
Net Debt -4,493
Equity Value 3,621
Diluted Shares Outstanding, MM 459
Equity Value Per Share 7.89

What You Will Receive

  • Authentic 300496SZ Financials: Comprises both historical and projected data for precise valuation.
  • Customizable Inputs: Adjust parameters such as WACC, tax rates, revenue growth, and capital expenditures.
  • Automated Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess Thunder Software Technology's future performance.
  • User-Friendly Design: Designed for industry professionals while remaining accessible to newcomers.

Core Features

  • Comprehensive Financial Data: Gain access to precise historical data and forward-looking projections for Thunder Software Technology Co.,Ltd. (300496SZ).
  • Adjustable Forecast Parameters: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
  • Automated Calculations: Enjoy real-time updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: Visualize your valuation outcomes with clear charts and summary displays.
  • Designed for All Users: An intuitive layout tailored for investors, CFOs, and consultants, whether novice or expert.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review the pre-filled data for Thunder Software Technology Co., Ltd. (300496SZ) (historical and projected).
  3. Step 3: Modify the key assumptions (highlighted in yellow) according to your analysis.
  4. Step 4: Observe the automatic recalculations for Thunder Software Technology Co., Ltd.’s (300496SZ) intrinsic value.
  5. Step 5: Utilize the results for investment decisions or reporting purposes.

Why Choose Thunder Software Technology Co., Ltd. (300496SZ)?

  • Time Efficient: Skip the hassle of building a model from the ground up – it’s all set for you.
  • 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 facilitate straightforward analysis of the results.
  • Endorsed by Professionals: Crafted for industry experts who prioritize both precision and efficiency.

Who Can Benefit from Thunder Software Technology Co.,Ltd. ([300496SZ])?

  • Finance Students: Master valuation techniques and apply them to real-world data.
  • Researchers: Integrate industry-standard models into your studies or projects.
  • Investors: Validate your hypotheses and evaluate valuation results for Thunder Software Technology Co.,Ltd. ([300496SZ]).
  • Analysts: Enhance your efficiency with a tailored DCF model that's ready to use.
  • Entrepreneurs: Discover how major tech firms like Thunder Software Technology Co.,Ltd. ([300496SZ]) are evaluated.

Contents of the Template

  • Comprehensive DCF Model: Fully editable template featuring detailed valuation calculations.
  • Real-World Data: Thunder Software Technology Co., Ltd.'s (300496SZ) historical and projected financial data preloaded for your analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for in-depth insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and financial leverage.
  • Dashboard with Visual Outputs: Dynamic charts and tables providing clear, actionable conclusions.


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.