|
Anker Innovations Limited (300866.SZ) Évaluation DCF
CN | Technology | Consumer Electronics | 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
Anker Innovations Limited (300866.SZ) Bundle
Découvrez la vraie valeur d'Anker Innovations Limited avec notre calculatrice DCF de qualité professionnelle! Ajustez les hypothèses clés, explorez divers scénarios et évaluez comment les changements affectent l'évaluation d'Anker Innovations Limited - le tout dans un seul modèle Excel.
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 | 6,654.7 | 9,352.6 | 12,574.2 | 14,250.5 | 17,507.2 | 22,372.9 | 28,591.0 | 36,537.2 | 46,691.9 | 59,668.9 |
| Revenue Growth, % | 0 | 40.54 | 34.45 | 13.33 | 22.85 | 27.79 | 27.79 | 27.79 | 27.79 | 27.79 |
| EBITDA | 820.6 | 1,004.5 | 1,169.5 | 1,406.8 | 1,951.5 | 2,389.0 | 3,053.0 | 3,901.5 | 4,985.9 | 6,371.6 |
| EBITDA, % | 12.33 | 10.74 | 9.3 | 9.87 | 11.15 | 10.68 | 10.68 | 10.68 | 10.68 | 10.68 |
| Depreciation | 12.8 | 15.5 | 77.2 | 111.6 | 114.7 | 107.9 | 137.9 | 176.2 | 225.2 | 287.8 |
| Depreciation, % | 0.19286 | 0.16591 | 0.61426 | 0.78335 | 0.65491 | 0.48226 | 0.48226 | 0.48226 | 0.48226 | 0.48226 |
| EBIT | 807.8 | 989.0 | 1,092.3 | 1,295.2 | 1,836.8 | 2,281.1 | 2,915.1 | 3,725.3 | 4,760.7 | 6,083.8 |
| EBIT, % | 12.14 | 10.57 | 8.69 | 9.09 | 10.49 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 |
| Total Cash | 879.0 | 2,375.5 | 2,326.3 | 2,665.8 | 4,739.4 | 4,603.7 | 5,883.2 | 7,518.4 | 9,607.9 | 12,278.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 504.3 | .0 | 1,091.7 | 1,222.4 | 1,527.8 | 1,501.9 | 1,919.3 | 2,452.7 | 3,134.4 | 4,005.6 |
| Account Receivables, % | 7.58 | 0 | 8.68 | 8.58 | 8.73 | 6.71 | 6.71 | 6.71 | 6.71 | 6.71 |
| Inventories | 1,117.4 | 1,589.3 | 2,061.3 | 1,479.8 | 2,411.3 | 3,326.1 | 4,250.6 | 5,431.9 | 6,941.6 | 8,870.8 |
| Inventories, % | 16.79 | 16.99 | 16.39 | 10.38 | 13.77 | 14.87 | 14.87 | 14.87 | 14.87 | 14.87 |
| Accounts Payable | 632.6 | 566.4 | 876.0 | 785.5 | 1,552.9 | 1,651.6 | 2,110.7 | 2,697.3 | 3,446.9 | 4,404.9 |
| Accounts Payable, % | 9.51 | 6.06 | 6.97 | 5.51 | 8.87 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 |
| Capital Expenditure | -28.3 | -30.2 | -207.1 | -1,144.2 | -70.3 | -484.4 | -619.1 | -791.1 | -1,011.0 | -1,292.0 |
| Capital Expenditure, % | -0.42546 | -0.32327 | -1.65 | -8.03 | -0.40153 | -2.17 | -2.17 | -2.17 | -2.17 | -2.17 |
| Tax Rate, % | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 |
| EBITAT | 728.5 | 855.4 | 988.5 | 1,168.2 | 1,636.5 | 2,036.9 | 2,603.0 | 3,326.5 | 4,251.0 | 5,432.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -276.0 | 806.9 | -395.6 | 495.9 | 1,211.4 | 870.2 | 1,239.0 | 1,583.4 | 2,023.5 | 2,585.9 |
| WACC, % | 8.88 | 8.88 | 8.88 | 8.88 | 8.88 | 8.88 | 8.88 | 8.88 | 8.88 | 8.88 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 6,200.9 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 2,676 | |||||||||
| Terminal Value | 49,749 | |||||||||
| Present Terminal Value | 32,513 | |||||||||
| Enterprise Value | 38,714 | |||||||||
| Net Debt | -655 | |||||||||
| Equity Value | 39,368 | |||||||||
| Diluted Shares Outstanding, MM | 530 | |||||||||
| Equity Value Per Share | 74.30 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real financial data for Anker Innovations Limited (300866SZ).
- Accurate Data Insights: Access to historical figures and forward-looking projections (highlighted in the yellow cells).
- Assumption Flexibility: Modify assumptions such as revenue growth, EBITDA %, and WACC as needed.
- Instant Calculations: Quickly observe how your inputs influence Anker Innovations Limited's valuation.
- Professional Solution: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.
Key Features
- Pre-Loaded Data: Anker Innovations Limited's historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: View Anker Innovations Limited's intrinsic value recalculating in real time.
- Clear Visual Outputs: Dashboard charts showcase valuation results and essential metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.
How It Functions
- 1. Access the Template: Download and open the Excel file containing Anker Innovations Limited’s preloaded data.
- 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
- 3. Observe Instant Results: The DCF model automatically computes the intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Utilize with Assurance: Deliver professional valuation insights that enhance your decision-making.
Why Opt for This Calculator?
- All-in-One Solution: Offers DCF, WACC, and financial ratio analyses seamlessly integrated.
- Flexible Inputs: Modify the yellow-highlighted cells to explore different scenarios.
- In-Depth Analysis: Automatically computes Anker Innovations Limited's intrinsic value and Net Present Value.
- Preloaded Information: Access historical and projected data for reliable benchmarks.
- High-Caliber Tool: Perfect for financial analysts, investors, and business consultants.
Who Can Benefit from This Product?
- Investors: Accurately assess Anker Innovations Limited's (300866SZ) fair value prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily customize the template for client valuation reports.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies.
- Educators: Employ it as a resource for teaching valuation techniques.
Contents of the Template
- Pre-Filled Data: Contains Anker Innovations Limited’s historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automated calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for determining WACC based on user-defined inputs.
- Key Financial Ratios: Assess Anker Innovations’ profitability, efficiency, and leverage metrics.
- Customizable Inputs: Effortlessly adjust revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual summaries and tables presenting important valuation results.
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.