|
Jiangsu Jiejie Microelectronics Co., Ltd. (300623.SZ) Évaluation DCF
CN | Technology | Semiconductors | 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
Jiangsu JieJie Microelectronics Co.,Ltd. (300623.SZ) Bundle
Gardez un aperçu de votre analyse d'évaluation Jiangsu Jiejie Microelectronics Co., Ltd. (300623SZ) avec notre calculatrice sophistiquée DCF! Préchargé avec des données réelles (300623SZ), ce modèle Excel vous permet d'ajuster les prévisions et les hypothèses pour déterminer avec précision la valeur intrinsèque du Jiangsu Jiejie Microelectronics Co., Ltd.
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 | 674.0 | 1,010.9 | 1,772.8 | 1,823.5 | 2,106.4 | 2,863.2 | 3,892.0 | 5,290.5 | 7,191.4 | 9,775.4 |
| Revenue Growth, % | 0 | 49.99 | 75.37 | 2.86 | 15.51 | 35.93 | 35.93 | 35.93 | 35.93 | 35.93 |
| EBITDA | 296.1 | 419.8 | 698.1 | 587.8 | 637.0 | 1,072.6 | 1,458.0 | 1,981.9 | 2,694.0 | 3,661.9 |
| EBITDA, % | 43.93 | 41.53 | 39.38 | 32.23 | 30.24 | 37.46 | 37.46 | 37.46 | 37.46 | 37.46 |
| Depreciation | 72.0 | 95.0 | 127.1 | 199.5 | 397.3 | 326.6 | 444.0 | 603.5 | 820.4 | 1,115.2 |
| Depreciation, % | 10.68 | 9.4 | 7.17 | 10.94 | 18.86 | 11.41 | 11.41 | 11.41 | 11.41 | 11.41 |
| EBIT | 224.1 | 324.8 | 571.0 | 388.3 | 239.6 | 746.0 | 1,014.0 | 1,378.3 | 1,873.6 | 2,546.8 |
| EBIT, % | 33.25 | 32.13 | 32.21 | 21.29 | 11.38 | 26.05 | 26.05 | 26.05 | 26.05 | 26.05 |
| Total Cash | 1,318.1 | 1,100.9 | 2,083.3 | 1,432.0 | 884.0 | 2,408.0 | 3,273.2 | 4,449.3 | 6,047.9 | 8,221.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 255.3 | 518.6 | 608.0 | 672.0 | 796.1 | 1,134.5 | 1,542.2 | 2,096.3 | 2,849.6 | 3,873.5 |
| Account Receivables, % | 37.88 | 51.3 | 34.29 | 36.85 | 37.8 | 39.62 | 39.62 | 39.62 | 39.62 | 39.62 |
| Inventories | 119.5 | 155.8 | 303.7 | 508.3 | 484.3 | 579.2 | 787.3 | 1,070.2 | 1,454.7 | 1,977.4 |
| Inventories, % | 17.73 | 15.41 | 17.13 | 27.88 | 22.99 | 20.23 | 20.23 | 20.23 | 20.23 | 20.23 |
| Accounts Payable | 121.6 | 289.3 | 112.6 | 883.4 | 681.6 | 766.3 | 1,041.6 | 1,415.9 | 1,924.7 | 2,616.2 |
| Accounts Payable, % | 18.05 | 28.62 | 6.35 | 48.44 | 32.36 | 26.76 | 26.76 | 26.76 | 26.76 | 26.76 |
| Capital Expenditure | -265.0 | -471.3 | -1,484.1 | -2,089.0 | -1,191.1 | -1,867.9 | -2,539.1 | -3,451.4 | -4,691.6 | -6,377.3 |
| Capital Expenditure, % | -39.31 | -46.62 | -83.71 | -114.56 | -56.55 | -65.24 | -65.24 | -65.24 | -65.24 | -65.24 |
| Tax Rate, % | -5.57 | -5.57 | -5.57 | -5.57 | -5.57 | -5.57 | -5.57 | -5.57 | -5.57 | -5.57 |
| EBITAT | 190.7 | 283.8 | 498.7 | 375.2 | 253.0 | 681.0 | 925.7 | 1,258.3 | 1,710.4 | 2,325.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -255.5 | -224.3 | -1,272.3 | -1,012.2 | -842.8 | -1,208.9 | -1,509.8 | -2,052.4 | -2,789.8 | -3,792.2 |
| WACC, % | 7.69 | 7.7 | 7.7 | 7.73 | 7.74 | 7.71 | 7.71 | 7.71 | 7.71 | 7.71 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -8,754.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -3,944 | |||||||||
| Terminal Value | -106,260 | |||||||||
| Present Terminal Value | -73,292 | |||||||||
| Enterprise Value | -82,047 | |||||||||
| Net Debt | 1,995 | |||||||||
| Equity Value | -84,042 | |||||||||
| Diluted Shares Outstanding, MM | 783 | |||||||||
| Equity Value Per Share | -107.39 |
Benefits of Choosing Jiangsu JieJie Microelectronics Co., Ltd.
- Comprehensive Financial Model: Leverage Jiangsu JieJie’s real data for accurate DCF valuations.
- Complete Forecast Customization: Modify growth rates, profit margins, WACC, and other essential parameters.
- Real-Time Calculations: Instant updates provide immediate insights as you adjust your inputs.
- Professional-Grade Template: An expertly crafted Excel file geared for high-quality valuation work.
- Flexible and Reusable: Designed for adaptability, ideal for recurring use in in-depth forecasts.
Key Features
- Pre-Loaded Data: Comprehensive historical financial reports and pre-filled forecasts for Jiangsu JieJie Microelectronics Co., Ltd. (300623SZ).
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Instant Results: Watch the intrinsic value of Jiangsu JieJie Microelectronics Co., Ltd. (300623SZ) update in real-time.
- Clear Visual Outputs: Intuitive dashboard charts illustrate valuation results and essential metrics.
- Built for Accuracy: A robust tool designed for analysts, investors, and finance professionals.
How It Functions
- Obtain the Template: Receive immediate access to the Excel-based JJM DCF Calculator for Jiangsu JieJie Microelectronics Co.,Ltd. (300623SZ).
- Enter Your Assumptions: Modify the yellow-highlighted cells to set growth rates, WACC, margins, and other parameters.
- Receive Instant Calculations: The model will automatically refresh to reflect Jiangsu JieJie Microelectronics' intrinsic value.
- Explore Scenarios: Test various assumptions to see how they impact potential valuation changes.
- Evaluate and Decide: Leverage the results to inform your investment or financial decisions.
Why Opt for This Calculator?
- All-in-One Solution: Features DCF, WACC, and a variety of financial ratio analyses in a single tool.
- Flexible Inputs: Modify the highlighted cells to explore different scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Jiangsu JieJie Microelectronics Co., Ltd. (300623SZ).
- Ready-to-Use Data: Comes with historical and projected data for precise evaluations.
- High-Quality Standard: Perfect for financial analysts, investors, and business consultants.
Who Should Utilize This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessment of Jiangsu JieJie Microelectronics Co., Ltd. (300623SZ).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Jiangsu JieJie Microelectronics Co., Ltd. (300623SZ).
- Students and Educators: Apply real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into the market valuation of tech firms like Jiangsu JieJie Microelectronics Co., Ltd. (300623SZ).
Contents of the Template
- Pre-Filled DCF Model: Jiangsu JieJie Microelectronics Co., Ltd.’s financial data preloaded for immediate use.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Analyze Jiangsu JieJie’s profitability, leverage, and operational efficiency.
- Editable Inputs: Customize assumptions like growth rates, profit margins, and CAPEX to suit your analysis.
- Financial Statements: Access annual and quarterly reports for thorough evaluation.
- Interactive Dashboard: Visually represent key valuation metrics and outcomes with ease.
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.