|
CMOC Group Limited (3993.HK) Évaluation DCF
CN | Basic Materials | Industrial Materials | HKSE
|
- ✓ 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
CMOC Group Limited (3993.HK) Bundle
Gardez un aperçu de votre analyse d'évaluation CMOC Group Limited (3993HK) à l'aide de notre calculatrice sophistiquée DCF! Ce modèle Excel est préchargé avec des données réelles (3993HK), vous permettant d'ajuster les prévisions et les hypothèses pour déterminer avec précision la valeur intrinsèque de CMOC Group Limited.
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 | 73,334.0 | 120,643.1 | 185,653.4 | 184,722.6 | 198,901.2 | 261,342.5 | 343,386.1 | 451,185.7 | 592,827.0 | 778,934.0 |
| Revenue Growth, % | 0 | 64.51 | 53.89 | -0.50139 | 7.68 | 31.39 | 31.39 | 31.39 | 31.39 | 31.39 |
| EBITDA | 8,556.6 | 9,619.3 | 11,275.9 | 18,257.5 | 21,533.3 | 24,265.6 | 31,883.3 | 41,892.5 | 55,043.9 | 72,323.8 |
| EBITDA, % | 11.67 | 7.97 | 6.07 | 9.88 | 10.83 | 9.28 | 9.28 | 9.28 | 9.28 | 9.28 |
| Depreciation | 3,957.0 | 4,594.7 | 155.9 | 4,790.5 | 3,004.2 | 6,999.8 | 9,197.3 | 12,084.6 | 15,878.3 | 20,863.1 |
| Depreciation, % | 5.4 | 3.81 | 0.08395079 | 2.59 | 1.51 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 |
| EBIT | 4,599.6 | 5,024.7 | 11,120.0 | 13,467.0 | 18,529.1 | 17,265.8 | 22,686.0 | 29,807.9 | 39,165.5 | 51,460.8 |
| EBIT, % | 6.27 | 4.16 | 5.99 | 7.29 | 9.32 | 6.61 | 6.61 | 6.61 | 6.61 | 6.61 |
| Total Cash | 24,952.1 | 26,036.3 | 33,567.2 | 39,385.7 | 41,645.6 | 60,603.5 | 79,628.8 | 104,626.8 | 137,472.4 | 180,629.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 6,673.1 | 1,183.0 | 1,504.4 | 1,269.3 | .0 | 6,051.5 | 7,951.2 | 10,447.4 | 13,727.1 | 18,036.5 |
| Account Receivables, % | 9.1 | 0.9806 | 0.81034 | 0.68711 | 0.00000000322 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 |
| Inventories | 22,136.6 | 22,605.9 | 28,788.3 | 34,442.1 | 33,562.0 | 52,242.0 | 68,642.4 | 90,191.4 | 118,505.3 | 155,707.8 |
| Inventories, % | 30.19 | 18.74 | 15.51 | 18.65 | 16.87 | 19.99 | 19.99 | 19.99 | 19.99 | 19.99 |
| Accounts Payable | 2,325.4 | 502.1 | 905.3 | 1,086.9 | 2,493.2 | 3,092.5 | 4,063.4 | 5,339.0 | 7,015.1 | 9,217.3 |
| Accounts Payable, % | 3.17 | 0.41617 | 0.48763 | 0.58838 | 1.25 | 1.18 | 1.18 | 1.18 | 1.18 | 1.18 |
| Capital Expenditure | -2,903.0 | -8,138.7 | -4,572.0 | -11,231.0 | -13,800.9 | -13,687.0 | -17,983.7 | -23,629.4 | -31,047.4 | -40,794.1 |
| Capital Expenditure, % | -3.96 | -6.75 | -2.46 | -6.08 | -6.94 | -5.24 | -5.24 | -5.24 | -5.24 | -5.24 |
| Tax Rate, % | 37.54 | 37.54 | 37.54 | 37.54 | 37.54 | 37.54 | 37.54 | 37.54 | 37.54 | 37.54 |
| EBITAT | 3,621.7 | 4,068.2 | 6,485.1 | 8,333.3 | 11,573.3 | 11,822.3 | 15,533.7 | 20,410.2 | 26,817.6 | 35,236.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -21,808.6 | 3,721.7 | -4,031.7 | -3,344.3 | 4,332.3 | -18,996.9 | -10,582.0 | -13,904.1 | -18,269.0 | -24,004.2 |
| WACC, % | 9.32 | 9.38 | 8.81 | 8.9 | 8.92 | 9.07 | 9.07 | 9.07 | 9.07 | 9.07 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -65,492.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -24,484 | |||||||||
| Terminal Value | -346,417 | |||||||||
| Present Terminal Value | -224,447 | |||||||||
| Enterprise Value | -289,940 | |||||||||
| Net Debt | 21,515 | |||||||||
| Equity Value | -311,455 | |||||||||
| Diluted Shares Outstanding, MM | 21,710 | |||||||||
| Equity Value Per Share | -14.35 |
What You Will Receive
- Authentic CMOC Data: Preloaded financial information – including revenue and EBIT – derived from actual and forecasted figures.
- Comprehensive Customization: Modify all crucial parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Adjustments: Automatic recalculations to assess the effects of changes on CMOC Group's fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and detailed forecasting.
- Efficient and Precise: Eliminate the need to build models from the ground up while ensuring accuracy and adaptability.
Core Features
- Customizable Forecast Inputs: Adjust essential parameters such as revenue growth, EBITDA margins, and capital expenditures.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other key metrics.
- Industry-Leading Accuracy: Leverages CMOC Group Limited's (3993HK) real-world financial data for accurate valuation results.
- Simplified Scenario Analysis: Easily explore various assumptions and analyze their impact.
- Efficiency Booster: Save time by avoiding the creation of complex valuation models from the ground up.
How It Functions
- 1. Access the Template: Download and open the Excel file containing CMOC Group Limited’s (3993HK) preloaded data.
- 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically calculates the intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Assurance: Share professional valuation insights to enhance your decision-making.
Why Choose This Calculator for CMOC Group Limited (3993HK)?
- User-Friendly Interface: Designed with both novices and seasoned professionals in mind.
- Customizable Inputs: Easily adjust parameters to suit your specific analysis.
- Real-Time Updates: Observe immediate changes to CMOC Group’s valuation as you modify inputs.
- Preloaded Data: Features CMOC Group’s current financial information for swift evaluations.
- Relied Upon by Experts: Employed by investors and analysts to guide their decision-making processes.
Who Can Benefit from This Product?
- Investors: Evaluate CMOC Group Limited's (3993HK) valuation prior to making buy or sell decisions.
- CFOs and Financial Analysts: Enhance valuation processes and assess financial forecasts.
- Startup Founders: Understand how established companies like CMOC Group Limited (3993HK) are appraised.
- Consultants: Provide comprehensive valuation reports for your clients.
- Students and Educators: Utilize real-world data for practicing and teaching valuation methodologies.
Contents of the Template
- Historical Data: Comprises CMOC Group Limited’s past financial performance and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates designed to calculate the intrinsic value of CMOC Group Limited.
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential parameters such as growth rates, EBITDA %, and CAPEX estimates.
- Quarterly and Annual Statements: A thorough analysis of CMOC Group Limited’s financial data.
- Interactive Dashboard: Dynamically visualize valuation outcomes and projections.
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.