![]() |
Wuhan Dr Laser Technology Corp., Ltd (300776.SZ) Valation DCF
CN | Industrials | Industrial - Machinery | 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
Wuhan DR Laser Technology Corp.,Ltd (300776.SZ) Bundle
Vous cherchez à évaluer la valeur intrinsèque de Wuhan Dr Laser Technology Corp., Ltd? Notre calculatrice DCF (300776SZ) intègre des données réelles avec des fonctionnalités de personnalisation étendues, vous permettant d'affiner vos prévisions et d'améliorer vos choix 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 | 699.9 | 1,072.3 | 1,256.8 | 1,324.3 | 1,588.6 | 1,746.3 | 1,919.6 | 2,110.2 | 2,319.7 | 2,550.0 |
Revenue Growth, % | 0 | 53.19 | 17.21 | 5.37 | 19.96 | 9.93 | 9.93 | 9.93 | 9.93 | 9.93 |
EBITDA | 357.0 | 424.3 | 463.3 | 519.7 | 607.4 | 715.7 | 786.7 | 864.8 | 950.7 | 1,045.0 |
EBITDA, % | 51 | 39.57 | 36.87 | 39.24 | 38.24 | 40.98 | 40.98 | 40.98 | 40.98 | 40.98 |
Depreciation | 3.9 | 5.6 | 12.5 | 29.3 | 62.5 | 28.7 | 31.6 | 34.7 | 38.2 | 42.0 |
Depreciation, % | 0.56138 | 0.5241 | 0.99856 | 2.21 | 3.94 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 |
EBIT | 353.1 | 418.6 | 450.8 | 490.4 | 544.9 | 686.9 | 755.1 | 830.1 | 912.5 | 1,003.1 |
EBIT, % | 50.44 | 39.04 | 35.87 | 37.03 | 34.3 | 39.34 | 39.34 | 39.34 | 39.34 | 39.34 |
Total Cash | 1,078.3 | 1,123.6 | 754.8 | 429.4 | 2,981.0 | 1,370.8 | 1,506.8 | 1,656.4 | 1,820.9 | 2,001.6 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 349.2 | 675.8 | 737.7 | 1,011.1 | 1,399.2 | 1,173.6 | 1,290.1 | 1,418.2 | 1,559.0 | 1,713.8 |
Account Receivables, % | 49.88 | 63.02 | 58.7 | 76.35 | 88.08 | 67.21 | 67.21 | 67.21 | 67.21 | 67.21 |
Inventories | 718.5 | 700.7 | 664.7 | 858.0 | 1,917.6 | 1,337.8 | 1,470.6 | 1,616.5 | 1,777.0 | 1,953.4 |
Inventories, % | 102.65 | 65.35 | 52.89 | 64.79 | 120.71 | 76.61 | 76.61 | 76.61 | 76.61 | 76.61 |
Accounts Payable | 69.8 | 109.2 | 134.4 | 288.3 | 677.2 | 332.6 | 365.7 | 402.0 | 441.9 | 485.7 |
Accounts Payable, % | 9.97 | 10.18 | 10.69 | 21.77 | 42.63 | 19.05 | 19.05 | 19.05 | 19.05 | 19.05 |
Capital Expenditure | -31.4 | -62.8 | -136.9 | -202.8 | -119.4 | -153.9 | -169.2 | -186.0 | -204.4 | -224.7 |
Capital Expenditure, % | -4.48 | -5.86 | -10.9 | -15.31 | -7.52 | -8.81 | -8.81 | -8.81 | -8.81 | -8.81 |
Tax Rate, % | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 |
EBITAT | 304.0 | 361.2 | 393.7 | 444.0 | 495.5 | 606.1 | 666.3 | 732.4 | 805.1 | 885.1 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -721.4 | 34.6 | 268.6 | -42.3 | -620.2 | 941.8 | 312.4 | 343.4 | 377.5 | 415.0 |
WACC, % | 5.61 | 5.61 | 5.61 | 5.62 | 5.62 | 5.61 | 5.61 | 5.61 | 5.61 | 5.61 |
PV UFCF | ||||||||||
SUM PV UFCF | 2,082.7 | |||||||||
Long Term Growth Rate, % | 4.00 | |||||||||
Free cash flow (T + 1) | 432 | |||||||||
Terminal Value | 26,775 | |||||||||
Present Terminal Value | 20,378 | |||||||||
Enterprise Value | 22,461 | |||||||||
Net Debt | 232 | |||||||||
Equity Value | 22,229 | |||||||||
Diluted Shares Outstanding, MM | 273 | |||||||||
Equity Value Per Share | 81.46 |
What You Will Receive
- Pre-Filled Financial Model: Utilize Wuhan DR Laser Technology Corp.'s (300776SZ) actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates provide instant feedback as you make adjustments.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
- Customizable and Reusable: Designed for adaptability, allowing for ongoing use in detailed forecasts.
Key Features
- Customizable Forecast Inputs: Adjust essential variables such as revenue growth, EBITDA %, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
- High Accuracy Standards: Incorporates Wuhan DR Laser Technology's actual financial data for credible valuation results.
- Effortless Scenario Analysis: Evaluate various assumptions and visualize outcomes with ease.
- Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine the pre-filled financial data and projections for Wuhan DR Laser Technology Corp., Ltd (300776SZ).
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real time as you change your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Opt for This Calculator?
- Precise Information: Utilize authentic Wuhan DR Laser Technology Corp., Ltd financials for dependable valuation outcomes.
- Flexible Customization: Modify essential factors such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency Boost: Ready-to-use calculations save you the effort of starting from the ground up.
- High-Quality Tool: Tailored for investors, analysts, and consultants seeking professional insights.
- Easy to Use: An intuitive design with clear, step-by-step guidance makes it accessible for all users.
Who Should Utilize This Product?
- Investors: Evaluate Wuhan DR Laser Technology Corp., Ltd’s (300776SZ) valuation before making stock transactions.
- CFOs and Financial Analysts: Optimize valuation assessments and analyze projections for (300776SZ).
- Startup Founders: Discover how prominent public companies like Wuhan DR Laser Technology Corp., Ltd (300776SZ) are valued in the market.
- Consultants: Create detailed and professional valuation reports for your clients regarding (300776SZ).
- Students and Educators: Utilize real-life data to practice and instruct on valuation methodologies involving (300776SZ).
Contents of the Template
- Preloaded DR Laser Data: Historical and projected financial information, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets designed for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells allowing adjustments to revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financials for in-depth analysis.
- Key Ratios: Ratios for profitability, leverage, and efficiency to assess performance.
- Dashboard and Charts: Visual representations of valuation results and underlying assumptions.
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.