|
Zhongjin Gold Corp., Ltd (600489.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
Zhongjin Gold Corp.,Ltd (600489.SS) Bundle
Vous cherchez à évaluer la valeur intrinsèque de Zhongjin Gold Corp., Ltd? Notre calculatrice DCF (600489SS) intègre des données réelles à des options de personnalisation étendues, vous permettant d'affiner vos prévisions et d'améliorer vos stratégies 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 | 38,963.4 | 47,995.3 | 56,102.5 | 57,151.0 | 61,263.6 | 68,789.4 | 77,239.7 | 86,728.0 | 97,381.8 | 109,344.5 |
| Revenue Growth, % | 0 | 23.18 | 16.89 | 1.87 | 7.2 | 12.28 | 12.28 | 12.28 | 12.28 | 12.28 |
| EBITDA | 4,393.4 | 5,146.7 | 4,943.2 | 5,014.8 | 6,576.3 | 6,922.8 | 7,773.2 | 8,728.1 | 9,800.3 | 11,004.2 |
| EBITDA, % | 11.28 | 10.72 | 8.81 | 8.77 | 10.73 | 10.06 | 10.06 | 10.06 | 10.06 | 10.06 |
| Depreciation | 2,012.7 | 2,172.9 | 2,320.5 | 2,224.1 | 1,709.2 | 2,821.8 | 3,168.5 | 3,557.7 | 3,994.7 | 4,485.4 |
| Depreciation, % | 5.17 | 4.53 | 4.14 | 3.89 | 2.79 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 |
| EBIT | 2,380.6 | 2,973.8 | 2,622.7 | 2,790.7 | 4,867.1 | 4,101.0 | 4,604.8 | 5,170.4 | 5,805.6 | 6,518.7 |
| EBIT, % | 6.11 | 6.2 | 4.67 | 4.88 | 7.94 | 5.96 | 5.96 | 5.96 | 5.96 | 5.96 |
| Total Cash | 4,365.8 | 5,615.0 | 7,527.8 | 9,861.7 | 8,319.6 | 9,239.4 | 10,374.4 | 11,648.8 | 13,079.8 | 14,686.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 284.4 | 435.2 | 109.9 | .2 | .0 | 252.2 | 283.2 | 317.9 | 357.0 | 400.9 |
| Account Receivables, % | 0.72997 | 0.90684 | 0.19587 | 0.00031917404 | 0.00000000163 | 0.3666 | 0.3666 | 0.3666 | 0.3666 | 0.3666 |
| Inventories | 11,328.7 | 11,950.0 | 12,045.6 | 11,621.4 | 11,398.8 | 15,736.9 | 17,670.1 | 19,840.8 | 22,278.0 | 25,014.7 |
| Inventories, % | 29.08 | 24.9 | 21.47 | 20.33 | 18.61 | 22.88 | 22.88 | 22.88 | 22.88 | 22.88 |
| Accounts Payable | 2,229.3 | 3,355.9 | 2,742.9 | 3,091.6 | 3,153.2 | 3,874.1 | 4,350.0 | 4,884.4 | 5,484.4 | 6,158.1 |
| Accounts Payable, % | 5.72 | 6.99 | 4.89 | 5.41 | 5.15 | 5.63 | 5.63 | 5.63 | 5.63 | 5.63 |
| Capital Expenditure | -1,600.0 | -1,627.9 | -1,283.0 | -1,121.8 | -1,625.1 | -1,981.2 | -2,224.6 | -2,497.8 | -2,804.7 | -3,149.2 |
| Capital Expenditure, % | -4.11 | -3.39 | -2.29 | -1.96 | -2.65 | -2.88 | -2.88 | -2.88 | -2.88 | -2.88 |
| Tax Rate, % | 30.83 | 30.83 | 30.83 | 30.83 | 30.83 | 30.83 | 30.83 | 30.83 | 30.83 | 30.83 |
| EBITAT | 1,672.8 | 1,921.3 | 1,757.8 | 1,735.4 | 3,366.4 | 2,733.3 | 3,069.1 | 3,446.1 | 3,869.4 | 4,344.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -7,298.2 | 2,820.7 | 2,412.0 | 3,720.4 | 3,735.0 | -295.5 | 2,524.7 | 2,834.9 | 3,183.1 | 3,574.2 |
| WACC, % | 6.02 | 5.98 | 6 | 5.96 | 6.01 | 5.99 | 5.99 | 5.99 | 5.99 | 5.99 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 9,542.6 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 3,681 | |||||||||
| Terminal Value | 122,949 | |||||||||
| Present Terminal Value | 91,900 | |||||||||
| Enterprise Value | 101,442 | |||||||||
| Net Debt | 5,560 | |||||||||
| Equity Value | 95,882 | |||||||||
| Diluted Shares Outstanding, MM | 4,882 | |||||||||
| Equity Value Per Share | 19.64 |
What You Will Receive
- Authentic 600489SS Financial Data: Pre-populated with Zhongjin Gold's historical and forecasted data for accurate analysis.
- Completely Customizable Template: Easily adjust crucial inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Observe immediate updates to Zhongjin Gold's intrinsic value as you modify the inputs.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants in pursuit of precise DCF outcomes.
- User-Friendly Interface: Intuitive layout and straightforward instructions suitable for all skill levels.
Key Features
- Real-Life ZHONGJIN Data: Pre-filled with Zhongjin Gold Corp., Ltd.'s historical financial performance and future projections.
- Fully Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures to suit your analysis.
- Dynamic Valuation Model: Instantaneous updates to Net Present Value (NPV) and intrinsic value based on your personalized inputs.
- Scenario Testing: Develop multiple forecasting scenarios to examine various valuation outcomes.
- User-Friendly Design: Intuitive layout crafted for both industry professionals and beginners.
Understanding the Process
- 1. Access the Template: Download and open the Excel file containing Zhongjin Gold Corp.,Ltd's preloaded data.
- 2. Modify Assumptions: Update essential inputs such as growth rates, WACC, and capital expenditures.
- 3. Get Instant Results: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Evaluate different forecasts to assess various valuation outcomes.
- 5. Present with Confidence: Deliver professional valuation insights to back your decisions.
Why Opt for This Calculator?
- User-Friendly Design: Perfectly suited for both novices and seasoned professionals.
- Customizable Inputs: Modify assumptions to tailor your analysis effortlessly.
- Real-Time Adjustments: Observe immediate changes to Zhongjin Gold Corp., Ltd’s valuation as you tweak inputs.
- Preloaded Data: Comes equipped with Zhongjin Gold Corp., Ltd’s actual financial figures for swift assessments.
- Preferred by Experts: Utilized by investors and analysts for making well-informed choices.
Who Can Benefit from This Product?
- Investors: Evaluate Zhongjin Gold Corp., Ltd's (600489SS) market position before making stock transactions.
- CFOs and Financial Analysts: Optimize valuation workflows and assess financial forecasts.
- Startup Founders: Gain insights into how established companies like Zhongjin Gold are appraised.
- Consultants: Provide comprehensive valuation reports tailored for clients involved in the mining sector.
- Students and Educators: Utilize real-world data to enhance learning and application of valuation methodologies.
What the Template Includes
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Zhongjin Gold Corp., Ltd (600489SS), encompassing revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that illustrate intrinsic value along with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate thorough analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios specific to Zhongjin Gold Corp., Ltd (600489SS).
- Dashboard and Charts: A visual summary of valuation outputs and assumptions for easy result analysis.
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.