|
Fujian Longking Co., Ltd. (600388.SS) Évaluation DCF
CN | Industrials | Industrial - Pollution & Treatment Controls | 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
Fujian Longking Co., Ltd. (600388.SS) Bundle
Explorez l'avenir financier de Fujian Longking Co., Ltd. (600388SS) avec notre calculatrice DCF conviviale! Entrez vos hypothèses concernant la croissance, les marges et les coûts pour déterminer la valeur intrinsèque de Fujian Longking Co., Ltd. (600388SS) et façonnez votre stratégie 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 | 10,935.0 | 10,180.8 | 11,296.7 | 11,880.1 | 10,972.5 | 11,016.1 | 11,059.8 | 11,103.8 | 11,147.8 | 11,192.1 |
| Revenue Growth, % | 0 | -6.9 | 10.96 | 5.16 | -7.64 | 0.39711 | 0.39711 | 0.39711 | 0.39711 | 0.39711 |
| EBITDA | 1,308.1 | 1,203.4 | 1,456.9 | 1,544.5 | 1,263.2 | 1,348.2 | 1,353.5 | 1,358.9 | 1,364.3 | 1,369.7 |
| EBITDA, % | 11.96 | 11.82 | 12.9 | 13 | 11.51 | 12.24 | 12.24 | 12.24 | 12.24 | 12.24 |
| Depreciation | 135.0 | 194.7 | 294.4 | 380.5 | 410.8 | 279.8 | 280.9 | 282.0 | 283.2 | 284.3 |
| Depreciation, % | 1.23 | 1.91 | 2.61 | 3.2 | 3.74 | 2.54 | 2.54 | 2.54 | 2.54 | 2.54 |
| EBIT | 1,173.0 | 1,008.7 | 1,162.5 | 1,164.1 | 852.3 | 1,068.4 | 1,072.6 | 1,076.9 | 1,081.2 | 1,085.4 |
| EBIT, % | 10.73 | 9.91 | 10.29 | 9.8 | 7.77 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 |
| Total Cash | 2,720.0 | 2,736.5 | 2,379.5 | 2,387.4 | 2,742.5 | 2,597.8 | 2,608.1 | 2,618.4 | 2,628.8 | 2,639.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5,790.5 | 5,474.7 | 5,304.2 | 6,029.0 | 5,495.1 | 5,607.4 | 5,629.7 | 5,652.1 | 5,674.5 | 5,697.0 |
| Account Receivables, % | 52.95 | 53.77 | 46.95 | 50.75 | 50.08 | 50.9 | 50.9 | 50.9 | 50.9 | 50.9 |
| Inventories | 7,806.6 | 9,226.9 | 8,499.3 | 7,422.5 | 5,689.3 | 7,746.2 | 7,777.0 | 7,807.9 | 7,838.9 | 7,870.0 |
| Inventories, % | 71.39 | 90.63 | 75.24 | 62.48 | 51.85 | 70.32 | 70.32 | 70.32 | 70.32 | 70.32 |
| Accounts Payable | 4,006.2 | 3,452.3 | 4,026.5 | 4,701.3 | 5,198.1 | 4,255.2 | 4,272.1 | 4,289.1 | 4,306.1 | 4,323.2 |
| Accounts Payable, % | 36.64 | 33.91 | 35.64 | 39.57 | 47.37 | 38.63 | 38.63 | 38.63 | 38.63 | 38.63 |
| Capital Expenditure | -330.1 | -786.5 | -1,525.2 | -645.3 | -2,304.2 | -1,116.5 | -1,121.0 | -1,125.4 | -1,129.9 | -1,134.4 |
| Capital Expenditure, % | -3.02 | -7.73 | -13.5 | -5.43 | -21 | -10.14 | -10.14 | -10.14 | -10.14 | -10.14 |
| Tax Rate, % | 21.91 | 21.91 | 21.91 | 21.91 | 21.91 | 21.91 | 21.91 | 21.91 | 21.91 | 21.91 |
| EBITAT | 994.1 | 827.0 | 1,024.0 | 998.5 | 665.6 | 894.6 | 898.2 | 901.7 | 905.3 | 908.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -8,791.9 | -1,423.2 | 1,265.5 | 1,760.5 | 1,536.0 | -3,054.2 | 22.0 | 22.1 | 22.2 | 22.3 |
| WACC, % | 5.61 | 5.58 | 5.64 | 5.62 | 5.53 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -2,819.1 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 23 | |||||||||
| Terminal Value | 1,100 | |||||||||
| Present Terminal Value | 838 | |||||||||
| Enterprise Value | -1,981 | |||||||||
| Net Debt | 1,323 | |||||||||
| Equity Value | -3,305 | |||||||||
| Diluted Shares Outstanding, MM | 1,131 | |||||||||
| Equity Value Per Share | -2.92 |
What You Will Receive
- Genuine Fujian Longking Data: Comprehensive financials – covering everything from revenue to EBIT – using actual and projected data.
- Complete Customization: Modify all essential parameters (highlighted cells) such as WACC, growth %, and tax rates.
- Instant Valuation Refresh: Automatic updates to assess how adjustments affect the fair value of Fujian Longking (600388SS).
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and thorough forecasting.
- Efficient and Precise: Eliminate the need to create models from the ground up while ensuring accuracy and adaptability.
Key Features
- Comprehensive Historical Data: Fujian Longking Co., Ltd.'s financial statements and pre-populated forecasts.
- Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Instantly view the recalculated intrinsic value for Fujian Longking Co., Ltd. (600388SS).
- Intuitive Visualizations: Easy-to-read dashboard charts highlight valuation outcomes and essential metrics.
- Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.
How It Functions
- Download the Template: Gain immediate access to the Excel-based Fujian Longking DCF Calculator for [600388SS].
- Input Your Assumptions: Modify the yellow-highlighted cells to reflect growth rates, WACC, margins, and other key factors.
- Instant Calculations: The model will automatically calculate the intrinsic value of Fujian Longking.
- Test Scenarios: Explore various assumptions to assess how they impact valuation.
- Analyze and Decide: Utilize the findings to inform your investment strategy or financial analysis.
Why Choose Fujian Longking Co., Ltd. (600388SS)?
- Time-Saving: No need to build a financial model from the ground up – it’s ready for immediate use.
- Enhanced Accuracy: Dependable financial data and formulas minimize valuation errors.
- Fully Customizable: Adjust the model to align with your unique assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs make analyzing results straightforward.
- Professionally Endorsed: Crafted for experts who prioritize precision and functionality.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Fujian Longking Co., Ltd. (600388SS) stock.
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Fujian Longking Co., Ltd. (600388SS).
- Consultants: Provide expert valuation insights for clients promptly and accurately, focusing on Fujian Longking Co., Ltd. (600388SS).
- Business Owners: Gain an understanding of how large companies like Fujian Longking Co., Ltd. (600388SS) are valued to refine your own business strategies.
- Finance Students: Master valuation techniques using real-world data and scenarios related to Fujian Longking Co., Ltd. (600388SS).
Overview of Template Features
- Pre-Filled DCF Model: Financial data for Fujian Longking Co., Ltd. (600388SS) preloaded for immediate analysis.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital tailored to the company.
- Financial Ratios: Assess Fujian Longking's profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, margins, and capital expenditures to suit your scenarios.
- Financial Statements: Access to annual and quarterly reports for thorough evaluation.
- Interactive Dashboard: Intuitive visualization of key 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.