|
Shaanxi Aerospace Power Hi-Tech Co., Ltd. (600343.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
Shaanxi Aerospace Power Hi-Tech Co., Ltd. (600343.SS) Bundle
Explorez l'avenir financier de Shaanxi Aerospace Power Hi-Tech Co., Ltd. (600343SS) avec notre calculatrice DCF conviviale! Entrez vos estimations de croissance, de marges et de coûts pour calculer la valeur intrinsèque de Shaanxi Aerospace Power Hi-Tech Co., Ltd. (600343SS) et façonnez votre stratégie d'investissement.
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 | 1,249.0 | 1,226.0 | 1,275.3 | 900.3 | 925.5 | 868.9 | 815.9 | 766.0 | 719.2 | 675.3 |
| Revenue Growth, % | 0 | -1.84 | 4.02 | -29.4 | 2.79 | -6.11 | -6.11 | -6.11 | -6.11 | -6.11 |
| EBITDA | 125.3 | -202.3 | 71.9 | -123.1 | -126.9 | -49.0 | -46.0 | -43.2 | -40.6 | -38.1 |
| EBITDA, % | 10.03 | -16.5 | 5.64 | -13.67 | -13.71 | -5.64 | -5.64 | -5.64 | -5.64 | -5.64 |
| Depreciation | 77.4 | 77.0 | 90.7 | 66.7 | 64.0 | 58.9 | 55.3 | 52.0 | 48.8 | 45.8 |
| Depreciation, % | 6.2 | 6.28 | 7.12 | 7.41 | 6.92 | 6.78 | 6.78 | 6.78 | 6.78 | 6.78 |
| EBIT | 47.9 | -279.3 | -18.8 | -189.7 | -190.9 | -108.0 | -101.4 | -95.2 | -89.4 | -83.9 |
| EBIT, % | 3.84 | -22.78 | -1.47 | -21.07 | -20.63 | -12.42 | -12.42 | -12.42 | -12.42 | -12.42 |
| Total Cash | 632.2 | 717.1 | 503.0 | 333.2 | 257.7 | 370.9 | 348.2 | 327.0 | 307.0 | 288.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,043.8 | 853.2 | 654.8 | 769.7 | 754.7 | 645.7 | 606.3 | 569.2 | 534.5 | 501.8 |
| Account Receivables, % | 83.57 | 69.59 | 51.35 | 85.49 | 81.55 | 74.31 | 74.31 | 74.31 | 74.31 | 74.31 |
| Inventories | 897.1 | 812.8 | 623.1 | 541.2 | 498.6 | 523.1 | 491.1 | 461.1 | 432.9 | 406.5 |
| Inventories, % | 71.82 | 66.3 | 48.86 | 60.11 | 53.88 | 60.19 | 60.19 | 60.19 | 60.19 | 60.19 |
| Accounts Payable | 608.1 | 637.9 | 422.6 | 543.0 | 566.9 | 443.9 | 416.8 | 391.3 | 367.4 | 345.0 |
| Accounts Payable, % | 48.69 | 52.03 | 33.14 | 60.31 | 61.25 | 51.09 | 51.09 | 51.09 | 51.09 | 51.09 |
| Capital Expenditure | -27.7 | -33.9 | -69.0 | -106.6 | -26.9 | -43.7 | -41.0 | -38.5 | -36.2 | -34.0 |
| Capital Expenditure, % | -2.21 | -2.76 | -5.41 | -11.84 | -2.91 | -5.03 | -5.03 | -5.03 | -5.03 | -5.03 |
| Tax Rate, % | 7.12 | 7.12 | 7.12 | 7.12 | 7.12 | 7.12 | 7.12 | 7.12 | 7.12 | 7.12 |
| EBITAT | 38.9 | -265.8 | -19.7 | -166.4 | -177.3 | -98.7 | -92.7 | -87.0 | -81.7 | -76.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,244.1 | 82.1 | 174.8 | -118.9 | -58.8 | -121.8 | -34.0 | -32.0 | -30.0 | -28.2 |
| WACC, % | 6.57 | 6.6 | 6.62 | 6.59 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -214.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -29 | |||||||||
| Terminal Value | -1,129 | |||||||||
| Present Terminal Value | -821 | |||||||||
| Enterprise Value | -1,035 | |||||||||
| Net Debt | 190 | |||||||||
| Equity Value | -1,225 | |||||||||
| Diluted Shares Outstanding, MM | 638 | |||||||||
| Equity Value Per Share | -1.92 |
What You Will Receive
- Customizable Forecast Inputs: Easily adjust parameters (growth %, profit margins, WACC) to explore various scenarios.
- Industry-Specific Data: Pre-loaded financial data from Shaanxi Aerospace Power Hi-Tech Co., Ltd. (600343SS) to assist in your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value for you automatically.
- Professionally Designed and Adaptable: A sophisticated Excel model tailored to fit your valuation requirements.
- Tailored for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Shaanxi Aerospace Power Hi-Tech Co., Ltd. (600343SS).
- WACC Calculator: A pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Update growth rates, capital expenditures, and discount rates easily.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Shaanxi Aerospace Power Hi-Tech Co., Ltd. (600343SS).
- Visual Dashboard and Charts: Graphical representations summarize essential valuation metrics for quick insights.
How It Works
- 1. Download the Template: Obtain and open the Excel file featuring Shaanxi Aerospace Power Hi-Tech Co., Ltd.'s (600343SS) pre-populated data.
- 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures to fit your analysis.
- 3. Access Immediate Results: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Various Scenarios: Evaluate multiple forecasts to assess different valuation possibilities for (600343SS).
- 5. Present with Assurance: Deliver expert valuation insights to guide your strategic decisions.
Why Choose Shaanxi Aerospace Power Hi-Tech Co., Ltd. (600343SS) Calculator?
- Precision: Utilizes authentic financial data from Shaanxi Aerospace for reliable results.
- Customization: Allows users to easily alter and test various input parameters.
- Efficiency: Avoid the complexities of creating a financial model from the ground up.
- High Standard: Crafted with the expertise and accuracy expected by industry leaders.
- Intuitive Interface: Straightforward to navigate, even for those without extensive financial modeling skills.
Who Can Benefit from This Product?
- Investors: Evaluate the valuation of Shaanxi Aerospace Power Hi-Tech Co., Ltd. (600343SS) prior to making investment decisions.
- CFOs and Financial Analysts: Enhance valuation processes and assess forecasts for better financial planning.
- Startup Founders: Gain insights into how leading public companies like Shaanxi Aerospace Power Hi-Tech Co., Ltd. (600343SS) are valued.
- Consultants: Create comprehensive valuation reports for your clientele.
- Students and Educators: Utilize real-life data to practice and teach valuation methodologies.
Contents of the Template
- Preloaded 600343SS Data: Historical and projected financial information, encompassing revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial statements for in-depth analysis.
- Key Ratios: Ratios related to 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.