|
Henan Ancai Hi-Tech Co., Ltd (600207.SS) Évaluation DCF
KR | Industrials | Conglomerates | SHH
|
- ✓ 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
Henan Ancai Hi-Tech Co.,Ltd (600207.SS) Bundle
Explorez les perspectives financières de Henan Ancai Hi-Tech Co., Ltd (600207SS) avec notre calculatrice DCF conviviale! Entrez simplement vos hypothèses concernant la croissance, les marges et les dépenses pour calculer la valeur intrinsèque de Henan Ancai Hi-Tech Co., Ltd (600207SS) et informer vos décisions 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 | 2,016.4 | 2,290.8 | 3,338.5 | 4,144.3 | 5,196.3 | 6,610.5 | 8,409.7 | 10,698.5 | 13,610.2 | 17,314.5 |
| Revenue Growth, % | 0 | 13.61 | 45.74 | 24.14 | 25.38 | 27.22 | 27.22 | 27.22 | 27.22 | 27.22 |
| EBITDA | 95.3 | 279.1 | 393.4 | 356.1 | 447.8 | 606.9 | 772.1 | 982.2 | 1,249.5 | 1,589.6 |
| EBITDA, % | 4.73 | 12.18 | 11.78 | 8.59 | 8.62 | 9.18 | 9.18 | 9.18 | 9.18 | 9.18 |
| Depreciation | 49.2 | 136.7 | 97.7 | 142.5 | 269.2 | 263.8 | 335.6 | 427.0 | 543.2 | 691.0 |
| Depreciation, % | 2.44 | 5.97 | 2.93 | 3.44 | 5.18 | 3.99 | 3.99 | 3.99 | 3.99 | 3.99 |
| EBIT | 46.1 | 142.4 | 295.7 | 213.6 | 178.6 | 343.1 | 436.5 | 555.2 | 706.4 | 898.6 |
| EBIT, % | 2.28 | 6.22 | 8.86 | 5.15 | 3.44 | 5.19 | 5.19 | 5.19 | 5.19 | 5.19 |
| Total Cash | 316.2 | 284.3 | 725.6 | 1,827.2 | 612.8 | 1,397.6 | 1,778.0 | 2,261.9 | 2,877.5 | 3,660.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 300.4 | 542.7 | 516.4 | 1,054.8 | 1,833.1 | 1,517.6 | 1,930.6 | 2,456.0 | 3,124.5 | 3,974.8 |
| Account Receivables, % | 14.9 | 23.69 | 15.47 | 25.45 | 35.28 | 22.96 | 22.96 | 22.96 | 22.96 | 22.96 |
| Inventories | 146.4 | 135.6 | 231.0 | 392.3 | 300.5 | 467.3 | 594.5 | 756.3 | 962.2 | 1,224.1 |
| Inventories, % | 7.26 | 5.92 | 6.92 | 9.47 | 5.78 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 |
| Accounts Payable | 171.7 | 320.3 | 349.4 | 715.2 | 642.4 | 827.4 | 1,052.6 | 1,339.1 | 1,703.6 | 2,167.3 |
| Accounts Payable, % | 8.52 | 13.98 | 10.47 | 17.26 | 12.36 | 12.52 | 12.52 | 12.52 | 12.52 | 12.52 |
| Capital Expenditure | -228.1 | -64.1 | -587.4 | -1,039.3 | -471.1 | -870.6 | -1,107.6 | -1,409.0 | -1,792.5 | -2,280.3 |
| Capital Expenditure, % | -11.31 | -2.8 | -17.6 | -25.08 | -9.07 | -13.17 | -13.17 | -13.17 | -13.17 | -13.17 |
| Tax Rate, % | 120.37 | 120.37 | 120.37 | 120.37 | 120.37 | 120.37 | 120.37 | 120.37 | 120.37 | 120.37 |
| EBITAT | 20.3 | 119.3 | 247.2 | 147.2 | -36.4 | 192.4 | 244.7 | 311.3 | 396.0 | 503.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -433.7 | 109.0 | -282.4 | -1,083.6 | -997.6 | -80.7 | -842.2 | -1,071.5 | -1,363.1 | -1,734.1 |
| WACC, % | 5.64 | 6.13 | 6.13 | 5.95 | 5.1 | 5.79 | 5.79 | 5.79 | 5.79 | 5.79 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -4,130.5 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -1,795 | |||||||||
| Terminal Value | -78,292 | |||||||||
| Present Terminal Value | -59,081 | |||||||||
| Enterprise Value | -63,211 | |||||||||
| Net Debt | 1,152 | |||||||||
| Equity Value | -64,364 | |||||||||
| Diluted Shares Outstanding, MM | 1,090 | |||||||||
| Equity Value Per Share | -59.07 |
What You Will Receive
- Authentic Henan Ancai Data: Comprehensive financials – covering everything from revenue to EBIT – based on real and projected data.
- Complete Customization: Modify all essential parameters (yellow cells) including WACC, growth %, and tax rates.
- Immediate Valuation Refresh: Automatic updates to evaluate how changes affect Henan Ancai's fair value.
- Flexible Excel Template: Designed for easy adjustments, scenario analysis, and in-depth forecasting.
- Efficient and Precise: Eliminate the need to build models from the ground up while ensuring accuracy and adaptability.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Henan Ancai Hi-Tech Co., Ltd (600207SS).
- WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with adjustable inputs.
- Customizable Forecast Assumptions: Easily modify growth projections, capital expenditures, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Henan Ancai Hi-Tech Co., Ltd (600207SS).
- Visual Dashboard and Charts: Graphical outputs present essential valuation metrics for simplified analysis.
How It Operates
- 1. Access the Template: Download the Excel file containing Henan Ancai Hi-Tech Co., Ltd's preloaded data.
- 2. Modify Inputs: Adjust essential parameters such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically calculates the intrinsic value and NPV as you make changes.
- 4. Evaluate Scenarios: Analyze various forecasts to explore different valuation possibilities.
- 5. Present with Assurance: Showcase professional valuation insights to guide your strategic decisions for (600207SS).
Why Choose This Calculator for Henan Ancai Hi-Tech Co., Ltd (600207SS)?
- User-Friendly Interface: Perfectly suited for both novice users and seasoned professionals.
- Customizable Parameters: Effortlessly adjust inputs to tailor your financial analysis.
- Real-Time Adjustments: Observe immediate changes in valuation for Henan Ancai as you modify inputs.
- Pre-Configured Data: Comes with Henan Ancai's actual financial figures for fast and easy analysis.
- Relied Upon by Experts: Trusted by investors and analysts for making well-informed decisions.
Who Should Utilize This Product?
- Investors: Assess the fair value of Henan Ancai Hi-Tech Co., Ltd (600207SS) to inform investment choices.
- CFOs: Utilize an advanced DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily modify the template for client valuation reports.
- Entrepreneurs: Discover financial modeling techniques employed by leading companies.
- Educators: Incorporate it as a teaching resource to illustrate valuation strategies.
Contents of the Template
- Preloaded 600207SS Data: Historical and forecasted financial metrics, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced spreadsheets designed for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Cells highlighted in yellow for customizing revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
- Key Ratios: Metrics on profitability, leverage, and efficiency for performance assessment.
- 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.