|
Shandong Hi-Speed Company Limited (600350.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
Shandong Hi-speed Company Limited (600350.SS) Bundle
Explorez l'avenir financier de Shandong Hi-Speed Company Limited (600350SS) avec notre calculatrice DCF conviviale! Entrez vos hypothèses de croissance, de marges et de coûts pour calculer la valeur intrinsèque de Shandong Hi-Speed Company Limited (600350SS) et affiner 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 | 11,365.2 | 16,203.6 | 18,486.4 | 26,545.6 | 28,494.3 | 36,159.0 | 45,885.5 | 58,228.4 | 73,891.4 | 93,767.6 |
| Revenue Growth, % | 0 | 42.57 | 14.09 | 43.6 | 7.34 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 |
| EBITDA | 7,140.2 | 10,248.3 | 10,207.7 | 11,561.6 | 11,178.4 | 19,097.3 | 24,234.3 | 30,753.2 | 39,025.6 | 49,523.2 |
| EBITDA, % | 62.83 | 63.25 | 55.22 | 43.55 | 39.23 | 52.81 | 52.81 | 52.81 | 52.81 | 52.81 |
| Depreciation | 2,749.0 | 3,073.0 | 3,378.9 | 3,800.9 | 3,657.4 | 6,406.3 | 8,129.5 | 10,316.3 | 13,091.3 | 16,612.8 |
| Depreciation, % | 24.19 | 18.97 | 18.28 | 14.32 | 12.84 | 17.72 | 17.72 | 17.72 | 17.72 | 17.72 |
| EBIT | 4,391.3 | 7,175.3 | 6,828.7 | 7,760.7 | 7,520.9 | 12,691.0 | 16,104.8 | 20,436.9 | 25,934.3 | 32,910.4 |
| EBIT, % | 38.64 | 44.28 | 36.94 | 29.24 | 26.39 | 35.1 | 35.1 | 35.1 | 35.1 | 35.1 |
| Total Cash | 2,298.7 | 4,733.5 | 6,153.5 | 5,325.0 | 3,547.4 | 8,333.5 | 10,575.1 | 13,419.8 | 17,029.6 | 21,610.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 980.7 | 2,663.9 | 5,818.3 | 12,246.5 | .0 | 7,425.4 | 9,422.8 | 11,957.4 | 15,173.9 | 19,255.5 |
| Account Receivables, % | 8.63 | 16.44 | 31.47 | 46.13 | 0.00000000351 | 20.54 | 20.54 | 20.54 | 20.54 | 20.54 |
| Inventories | 1,390.4 | 1,455.9 | 324.1 | 926.6 | 896.4 | 2,141.2 | 2,717.2 | 3,448.1 | 4,375.6 | 5,552.6 |
| Inventories, % | 12.23 | 8.98 | 1.75 | 3.49 | 3.15 | 5.92 | 5.92 | 5.92 | 5.92 | 5.92 |
| Accounts Payable | 5,028.7 | 10,520.0 | 12,987.9 | 14,763.4 | 17,832.3 | 21,523.6 | 27,313.3 | 34,660.4 | 43,983.8 | 55,815.1 |
| Accounts Payable, % | 44.25 | 64.92 | 70.26 | 55.62 | 62.58 | 59.52 | 59.52 | 59.52 | 59.52 | 59.52 |
| Capital Expenditure | -6,594.6 | -8,423.5 | -6,728.9 | -7,144.9 | -8,617.3 | -14,721.6 | -18,681.6 | -23,706.8 | -30,083.7 | -38,176.0 |
| Capital Expenditure, % | -58.02 | -51.99 | -36.4 | -26.92 | -30.24 | -40.71 | -40.71 | -40.71 | -40.71 | -40.71 |
| Tax Rate, % | 40.41 | 40.41 | 40.41 | 40.41 | 40.41 | 40.41 | 40.41 | 40.41 | 40.41 | 40.41 |
| EBITAT | 3,355.2 | 4,223.5 | 4,283.4 | 4,739.0 | 4,482.1 | 8,088.1 | 10,263.7 | 13,024.6 | 16,528.1 | 20,974.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 2,167.2 | 2,615.7 | 1,378.7 | -3,860.1 | 14,867.7 | -5,206.0 | 2,928.1 | 3,715.7 | 4,715.2 | 5,983.5 |
| WACC, % | 4.81 | 4.44 | 4.53 | 4.49 | 4.46 | 4.55 | 4.55 | 4.55 | 4.55 | 4.55 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 9,688.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 6,103 | |||||||||
| Terminal Value | 239,598 | |||||||||
| Present Terminal Value | 191,831 | |||||||||
| Enterprise Value | 201,520 | |||||||||
| Net Debt | 60,161 | |||||||||
| Equity Value | 141,358 | |||||||||
| Diluted Shares Outstanding, MM | 5,919 | |||||||||
| Equity Value Per Share | 23.88 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled financials for Shandong Hi-speed Company Limited (600350SS).
- Accurate Data: Access to historical figures and future projections (highlighted in the yellow cells).
- Assumption Flexibility: Modify forecast inputs such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly assess how your inputs affect the valuation of Shandong Hi-speed Company Limited (600350SS).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Interface: Organized for simplicity and clarity, complete with step-by-step guidance.
Key Features
- Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA percentage, and capital expenditures for accurate projections.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and other key financial metrics in real-time.
- Precision with Professional Standards: Based on Shandong Hi-speed Company Limited's (600350SS) actual financial performance for dependable valuation results.
- Simplified Scenario Analysis: Effortlessly explore various assumptions and evaluate the results for informed decision-making.
- Efficiency-Boosting Solution: Avoid the complexities of creating detailed valuation models from the ground up.
How It Functions
- 1. Launch the Template: Download and open the Excel file containing Shandong Hi-speed Company Limited’s (600350SS) preloaded data.
- 2. Modify Assumptions: Update crucial inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Evaluate multiple forecasts to assess various valuation outcomes.
- 5. Utilize with Assurance: Present professional valuation insights to enhance your decision-making process.
Why Select This Calculator for Shandong Hi-speed Company Limited (600350SS)?
- Reliable Data: Access authentic financials from Shandong Hi-speed for trustworthy valuation outcomes.
- Flexible Options: Modify essential parameters like growth rates, WACC, and tax rates to align with your forecasts.
- Efficient: Built-in calculations streamline your process, allowing you to avoid starting from square one.
- Professional-Quality Tool: Tailored for investors, analysts, and consultants working with Shandong Hi-speed.
- Easy to Use: User-friendly design and guided instructions ensure accessibility for all experience levels.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions regarding Shandong Hi-speed Company Limited (600350SS) stock trades.
- Financial Analysts: Enhance your valuation processes with accessible financial models tailored for Shandong Hi-speed Company Limited (600350SS).
- Consultants: Provide clients with precise valuation insights on Shandong Hi-speed Company Limited (600350SS) efficiently.
- Business Owners: Learn how major corporations like Shandong Hi-speed Company Limited (600350SS) are valued to inform your own strategic planning.
- Finance Students: Explore valuation methodologies using real-life data and case studies related to Shandong Hi-speed Company Limited (600350SS).
Contents of the Template
- Pre-Filled DCF Model: Shandong Hi-speed Company Limited’s financial data ready for immediate application.
- WACC Calculator: In-depth calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Assess Shandong Hi-speed’s profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, margins, and capital expenditures to align with your scenarios.
- Financial Statements: Comprehensive annual and quarterly reports for in-depth analysis.
- Interactive Dashboard: Effortlessly visualize essential valuation metrics and outcomes.
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.