|
Shenzhen Rongda Science photosensible & Technology Co., Ltd. (300576.SZ) Évaluation DCF
CN | Basic Materials | Chemicals - Specialty | 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
Shenzhen RongDa Photosensitive Science & Technology Co., Ltd. (300576.SZ) Bundle
Déverrouiller le potentiel financier de Shenzhen Rongda Science photosensible & Technology Co., Ltd. comme un expert! Cette calculatrice DCF (300576SZ) est livrée avec des finances pré-remplies et vous offre la flexibilité de modifier la croissance des revenus, le WACC, les marges et d'autres hypothèses essentielles pour s'aligner sur vos projections.
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 | 455.1 | 544.0 | 785.8 | 735.3 | 799.3 | 931.8 | 1,086.1 | 1,266.0 | 1,475.7 | 1,720.2 |
| Revenue Growth, % | 0 | 19.52 | 44.45 | -6.42 | 8.7 | 16.57 | 16.57 | 16.57 | 16.57 | 16.57 |
| EBITDA | 56.5 | 77.0 | 69.9 | 83.8 | 127.9 | 117.1 | 136.5 | 159.1 | 185.5 | 216.2 |
| EBITDA, % | 12.41 | 14.16 | 8.9 | 11.39 | 16 | 12.57 | 12.57 | 12.57 | 12.57 | 12.57 |
| Depreciation | 9.2 | 14.0 | 19.6 | 22.5 | 23.4 | 24.4 | 28.4 | 33.1 | 38.6 | 45.0 |
| Depreciation, % | 2.01 | 2.57 | 2.5 | 3.06 | 2.93 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 |
| EBIT | 47.3 | 63.0 | 50.3 | 61.2 | 104.4 | 92.8 | 108.1 | 126.0 | 146.9 | 171.3 |
| EBIT, % | 10.4 | 11.59 | 6.4 | 8.33 | 13.07 | 9.96 | 9.96 | 9.96 | 9.96 | 9.96 |
| Total Cash | 67.3 | 71.2 | 93.1 | 129.1 | 458.6 | 213.7 | 249.1 | 290.4 | 338.4 | 394.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 332.7 | 490.0 | 566.2 | 542.0 | 530.8 | 699.5 | 815.4 | 950.4 | 1,107.9 | 1,291.4 |
| Account Receivables, % | 73.1 | 90.09 | 72.06 | 73.71 | 66.4 | 75.07 | 75.07 | 75.07 | 75.07 | 75.07 |
| Inventories | 85.1 | 91.5 | 128.7 | 123.7 | 120.2 | 156.1 | 182.0 | 212.1 | 247.2 | 288.2 |
| Inventories, % | 18.71 | 16.82 | 16.38 | 16.82 | 15.03 | 16.75 | 16.75 | 16.75 | 16.75 | 16.75 |
| Accounts Payable | 219.2 | 256.9 | 389.9 | 342.5 | 325.1 | 432.8 | 504.5 | 588.1 | 685.5 | 799.0 |
| Accounts Payable, % | 48.15 | 47.23 | 49.62 | 46.57 | 40.67 | 46.45 | 46.45 | 46.45 | 46.45 | 46.45 |
| Capital Expenditure | -20.7 | -14.0 | -13.8 | -33.0 | -208.1 | -73.4 | -85.6 | -99.7 | -116.3 | -135.5 |
| Capital Expenditure, % | -4.54 | -2.57 | -1.76 | -4.49 | -26.03 | -7.88 | -7.88 | -7.88 | -7.88 | -7.88 |
| Tax Rate, % | 12.02 | 12.02 | 12.02 | 12.02 | 12.02 | 12.02 | 12.02 | 12.02 | 12.02 | 12.02 |
| EBITAT | 39.0 | 56.9 | 44.0 | 56.4 | 91.9 | 81.7 | 95.2 | 111.0 | 129.4 | 150.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -171.2 | -69.0 | 69.4 | 27.7 | -95.3 | -64.3 | -32.0 | -37.3 | -43.4 | -50.6 |
| WACC, % | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -196.2 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -53 | |||||||||
| Terminal Value | -4,010 | |||||||||
| Present Terminal Value | -3,096 | |||||||||
| Enterprise Value | -3,292 | |||||||||
| Net Debt | -366 | |||||||||
| Equity Value | -2,926 | |||||||||
| Diluted Shares Outstanding, MM | 293 | |||||||||
| Equity Value Per Share | -9.98 |
Benefits You Will Receive
- Comprehensive Financial Model: Utilize Shenzhen RongDa Photosensitive Science & Technology Co., Ltd.'s (300576SZ) real data for accurate DCF valuation.
- Full Control Over Forecasts: Modify revenue growth rates, profit margins, WACC, and other essential drivers to suit your analysis.
- Real-Time Calculations: Enjoy automatic updates that reflect changes instantly, providing immediate results.
- Professional-Grade Template: An expertly crafted Excel file tailored for robust valuation purposes.
- Flexible and Reusable: Designed for adaptability, enabling repeated application for thorough forecasting.
Key Features
- 🔍 Real-Life [300576SZ] Financials: Pre-filled historical and projected data for Shenzhen RongDa Photosensitive Science & Technology Co., Ltd.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas compute the intrinsic value of [300576SZ] using the Discounted Cash Flow method.
- ⚡ Instant Results: Get immediate visualizations of [300576SZ] valuation after adjustments.
- Scenario Analysis: Evaluate and compare various financial outcomes side-by-side based on different assumptions.
How It Operates
- Step 1: Download the Excel spreadsheet.
- Step 2: Examine the pre-filled data for Shenzhen RongDa Photosensitive Science & Technology Co., Ltd. (300576SZ).
- Step 3: Modify key assumptions (highlighted in yellow) based on your evaluation.
- Step 4: Observe the automatic updates for the intrinsic value of Shenzhen RongDa Photosensitive Science & Technology Co., Ltd. (300576SZ).
- Step 5: Utilize the results for your investment strategies or reporting needs.
Why Opt for This Calculator?
- Time-Saving: No need to build a DCF model from the ground up – it's pre-configured for use.
- Enhanced Accuracy: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Adjust the model to align with your assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify result interpretation.
- Endorsed by Professionals: Crafted for experts who prioritize accuracy and practicality.
Who Can Benefit from This Product?
- Professional Investors: Create comprehensive and dependable valuation models for analyzing portfolios related to Shenzhen RongDa Photosensitive Science & Technology Co., Ltd. (300576SZ).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Shenzhen RongDa Photosensitive Science & Technology Co., Ltd. (300576SZ).
- Students and Educators: Utilize practical data for hands-on learning and teaching in financial modeling.
- Tech Enthusiasts: Gain insights into how companies like Shenzhen RongDa Photosensitive Science & Technology Co., Ltd. (300576SZ) are valued in the technology sector.
Contents of the Template
- Historical Data: Contains past financial performance and baseline projections for Shenzhen RongDa Photosensitive Science & Technology Co., Ltd. (300576SZ).
- DCF and Levered DCF Models: Comprehensive templates designed to evaluate the intrinsic value of Shenzhen RongDa Photosensitive Science & Technology Co., Ltd. (300576SZ).
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize key parameters such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: Detailed analysis of the financials for Shenzhen RongDa Photosensitive Science & Technology Co., Ltd. (300576SZ).
- Interactive Dashboard: Dynamic visualization of valuation outcomes and forecasts.
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.