|
China United Network Communications Limited (600050.SS) Évaluation DCF |
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
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
China United Network Communications Limited (600050.SS) Bundle
Conçu pour la précision, notre calculatrice DCF (600050SS) vous permet d'évaluer l'évaluation de China United Network Communications Limited en utilisant des données financières réelles, tout en offrant une flexibilité complète pour modifier tous les paramètres clés pour des projections plus précises.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 303,838.1 | 327,854.5 | 354,943.9 | 372,596.8 | 389,589.2 | 385,303.7 | 381,065.3 | 376,873.5 | 372,727.8 | 368,627.7 |
| Revenue Growth, % | 0 | 7.9 | 8.26 | 4.97 | 4.56 | -1.1 | -1.1 | -1.1 | -1.1 | -1.1 |
| EBITDA | 98,158.7 | 101,464.4 | 104,556.9 | 105,273.0 | 101,302.6 | 113,254.5 | 112,008.6 | 110,776.5 | 109,558.0 | 108,352.8 |
| EBITDA, % | 32.31 | 30.95 | 29.46 | 28.25 | 26 | 29.39 | 29.39 | 29.39 | 29.39 | 29.39 |
| Depreciation | 83,027.7 | 85,662.4 | 86,838.5 | 84,854.9 | 76,099.2 | 92,647.8 | 91,628.6 | 90,620.7 | 89,623.9 | 88,638.0 |
| Depreciation, % | 27.33 | 26.13 | 24.47 | 22.77 | 19.53 | 24.05 | 24.05 | 24.05 | 24.05 | 24.05 |
| EBIT | 15,131.0 | 15,802.0 | 17,718.4 | 20,418.1 | 25,203.4 | 20,606.7 | 20,380.0 | 20,155.8 | 19,934.1 | 19,714.8 |
| EBIT, % | 4.98 | 4.82 | 4.99 | 5.48 | 6.47 | 5.35 | 5.35 | 5.35 | 5.35 | 5.35 |
| Total Cash | 36,775.5 | 49,560.1 | 72,990.4 | 61,423.3 | 57,239.1 | 60,848.2 | 60,178.9 | 59,516.9 | 58,862.2 | 58,214.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 24,160.4 | 23,582.9 | 32,439.8 | 44,976.9 | 63,602.0 | 40,596.2 | 40,149.7 | 39,708.0 | 39,271.2 | 38,839.2 |
| Account Receivables, % | 7.95 | 7.19 | 9.14 | 12.07 | 16.33 | 10.54 | 10.54 | 10.54 | 10.54 | 10.54 |
| Inventories | 1,951.4 | 1,846.3 | 1,882.1 | 2,216.9 | 2,462.5 | 2,283.1 | 2,258.0 | 2,233.1 | 2,208.5 | 2,184.3 |
| Inventories, % | 0.64225 | 0.56313 | 0.53025 | 0.59498 | 0.63208 | 0.59254 | 0.59254 | 0.59254 | 0.59254 | 0.59254 |
| Accounts Payable | 81,354.0 | 90,869.2 | 107,240.2 | 151,998.1 | 175,521.1 | 131,428.7 | 129,983.0 | 128,553.2 | 127,139.1 | 125,740.5 |
| Accounts Payable, % | 26.78 | 27.72 | 30.21 | 40.79 | 45.05 | 34.11 | 34.11 | 34.11 | 34.11 | 34.11 |
| Capital Expenditure | -58,655.7 | -72,047.0 | -72,467.2 | -79,371.8 | -75,741.9 | -78,941.4 | -78,073.1 | -77,214.3 | -76,364.9 | -75,524.9 |
| Capital Expenditure, % | -19.3 | -21.98 | -20.42 | -21.3 | -19.44 | -20.49 | -20.49 | -20.49 | -20.49 | -20.49 |
| Tax Rate, % | 64.01 | 64.01 | 64.01 | 64.01 | 64.01 | 64.01 | 64.01 | 64.01 | 64.01 | 64.01 |
| EBITAT | 11,874.7 | 12,792.8 | 14,485.6 | 7,157.7 | 9,070.2 | 12,868.2 | 12,726.7 | 12,586.7 | 12,448.2 | 12,311.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 91,488.9 | 36,605.8 | 36,335.2 | 44,526.8 | 14,079.8 | 5,667.4 | 25,308.2 | 25,029.8 | 24,754.4 | 24,482.1 |
| WACC, % | 6.54 | 6.55 | 6.56 | 6.3 | 6.3 | 6.45 | 6.45 | 6.45 | 6.45 | 6.45 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 85,596.9 | |||||||||
| Long Term Growth Rate, % | 1.00 | |||||||||
| Free cash flow (T + 1) | 24,727 | |||||||||
| Terminal Value | 453,680 | |||||||||
| Present Terminal Value | 331,906 | |||||||||
| Enterprise Value | 417,503 | |||||||||
| Net Debt | -27,652 | |||||||||
| Equity Value | 445,156 | |||||||||
| Diluted Shares Outstanding, MM | 30,428 | |||||||||
| Equity Value Per Share | 14.63 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real financials for China United Network Communications Limited (600050SS).
- Actual Market Data: Access to historical financial data and forward-looking estimates (highlighted in yellow cells).
- Flexible Forecasting: Adjust key assumptions such as revenue growth, EBITDA margin, and WACC.
- Instant Calculations: Quickly observe how your inputs affect the valuation of China United Network Communications Limited (600050SS).
- Professional-Grade Tool: Designed for use by investors, CFOs, consultants, and financial analysts.
- User-Friendly Layout: Organized for clarity and ease, complete with step-by-step guidance.
Key Features
- Accurate Financial Data for China United Network Communications: Gain access to reliable historical records and future forecasts.
- Adjustable Forecast Parameters: Modify the yellow-highlighted fields such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries allow for easy visualization of your valuation outcomes.
- Designed for All Skill Levels: A straightforward, user-friendly layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file for China United Network Communications Limited (600050SS).
- Step 2: Examine the pre-filled financial data and forecasts for the company.
- 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 modify your assumptions.
- Step 5: Evaluate the results and leverage them for your investment strategies.
Why Opt for This Calculator?
- Precision: Utilizes real financial data from China United Network Communications Limited (600050SS) for high accuracy.
- Versatility: Built for users to effortlessly experiment with and adjust inputs.
- Efficiency: Eliminate the need to create a DCF model from the ground up.
- Expert Quality: Crafted with the insight and usability considerations of a CFO.
- Accessible: Intuitive design makes it suitable for those without extensive financial modeling expertise.
Who Can Benefit from This Product?
- Investors: Make informed choices with a top-tier valuation tool tailored for precision.
- Financial Analysts: Streamline your workflow with an easy-to-modify DCF model at your fingertips.
- Consultants: Effortlessly tailor the template for impactful client presentations or detailed reports.
- Finance Enthusiasts: Enhance your grasp of valuation methods through practical examples and case studies.
- Educators and Students: Utilize this resource as a hands-on learning aid in finance education.
What the Template Contains for China United Network Communications Limited (600050SS)
- Historical Data: Includes China United's past financial performance and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates to assess the intrinsic value of China United.
- WACC Sheet: Pre-calculated metrics for Weighted Average Cost of Capital.
- Editable Inputs: Customize essential drivers such as growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough analysis of China United's financial results.
- Interactive Dashboard: Dynamically visualize valuation outcomes and future 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.