|
Jiangsu Zhongtian Technology Co., Ltd. (600522.SS) Valation 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
Jiangsu Zhongtian Technology Co., Ltd. (600522.SS) Bundle
Améliorez vos choix d'investissement avec le Jiangsu Zhongtian Technology Co., Ltd. (600522SS) Calculatrice DCF! Passez en revue les données financières authentiques, ajustez les prédictions et les dépenses de croissance et observez instantanément comment ces modifications affectent la valeur intrinsèque de Jiangsu Zhongtian Technology Co., Ltd. (600522SS).
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 | 42,081.6 | 46,163.3 | 40,270.7 | 45,065.2 | 48,054.7 | 49,913.7 | 51,844.7 | 53,850.3 | 55,933.6 | 58,097.4 |
| Revenue Growth, % | 0 | 9.7 | -12.76 | 11.91 | 6.63 | 3.87 | 3.87 | 3.87 | 3.87 | 3.87 |
| EBITDA | 4,129.9 | 1,708.4 | 5,238.0 | 5,089.5 | 4,697.2 | 4,750.8 | 4,934.6 | 5,125.5 | 5,323.8 | 5,529.7 |
| EBITDA, % | 9.81 | 3.7 | 13.01 | 11.29 | 9.77 | 9.52 | 9.52 | 9.52 | 9.52 | 9.52 |
| Depreciation | 1,106.5 | 1,143.4 | 1,142.2 | 1,217.4 | 1,363.9 | 1,345.9 | 1,398.0 | 1,452.0 | 1,508.2 | 1,566.6 |
| Depreciation, % | 2.63 | 2.48 | 2.84 | 2.7 | 2.84 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 |
| EBIT | 3,023.4 | 565.1 | 4,095.7 | 3,872.1 | 3,333.3 | 3,404.9 | 3,536.6 | 3,673.5 | 3,815.6 | 3,963.2 |
| EBIT, % | 7.18 | 1.22 | 10.17 | 8.59 | 6.94 | 6.82 | 6.82 | 6.82 | 6.82 | 6.82 |
| Total Cash | 11,199.2 | 12,398.7 | 13,698.5 | 15,526.3 | 17,016.0 | 15,707.8 | 16,315.5 | 16,946.7 | 17,602.3 | 18,283.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 11,305.6 | 12,423.1 | 12,634.1 | 15,054.7 | 16,428.8 | 15,248.1 | 15,838.0 | 16,450.7 | 17,087.1 | 17,748.1 |
| Account Receivables, % | 26.87 | 26.91 | 31.37 | 33.41 | 34.19 | 30.55 | 30.55 | 30.55 | 30.55 | 30.55 |
| Inventories | 6,429.9 | 5,584.3 | 5,438.3 | 5,107.3 | 5,718.9 | 6,400.4 | 6,648.0 | 6,905.2 | 7,172.3 | 7,449.8 |
| Inventories, % | 15.28 | 12.1 | 13.5 | 11.33 | 11.9 | 12.82 | 12.82 | 12.82 | 12.82 | 12.82 |
| Accounts Payable | 10,188.7 | 7,277.6 | 7,261.4 | 9,890.7 | 5,399.3 | 9,103.4 | 9,455.6 | 9,821.4 | 10,201.3 | 10,596.0 |
| Accounts Payable, % | 24.21 | 15.76 | 18.03 | 21.95 | 11.24 | 18.24 | 18.24 | 18.24 | 18.24 | 18.24 |
| Capital Expenditure | -1,247.8 | -1,295.9 | -1,956.4 | -2,218.9 | -1,701.7 | -1,906.2 | -1,980.0 | -2,056.6 | -2,136.2 | -2,218.8 |
| Capital Expenditure, % | -2.97 | -2.81 | -4.86 | -4.92 | -3.54 | -3.82 | -3.82 | -3.82 | -3.82 | -3.82 |
| Tax Rate, % | 11.68 | 11.68 | 11.68 | 11.68 | 11.68 | 11.68 | 11.68 | 11.68 | 11.68 | 11.68 |
| EBITAT | 2,495.3 | 617.8 | 3,367.2 | 3,300.5 | 2,943.9 | 2,984.8 | 3,100.2 | 3,220.2 | 3,344.7 | 3,474.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -5,192.8 | -2,717.7 | 2,471.7 | 2,838.5 | -3,870.8 | 6,627.7 | 2,032.9 | 2,111.5 | 2,193.2 | 2,278.0 |
| WACC, % | 4.47 | 4.52 | 4.47 | 4.47 | 4.48 | 4.48 | 4.48 | 4.48 | 4.48 | 4.48 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 13,726.9 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 2,346 | |||||||||
| Terminal Value | 158,328 | |||||||||
| Present Terminal Value | 127,160 | |||||||||
| Enterprise Value | 140,887 | |||||||||
| Net Debt | -12,681 | |||||||||
| Equity Value | 153,568 | |||||||||
| Diluted Shares Outstanding, MM | 3,411 | |||||||||
| Equity Value Per Share | 45.02 |
What You Will Receive
- Pre-Filled Financial Model: Leverage Jiangsu Zhongtian Technology's actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates provide immediate results as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
- Flexible and Reusable: Designed for adaptability, allowing you to reuse it for in-depth forecasts.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Jiangsu Zhongtian Technology Co., Ltd. (600522SS).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable input parameters.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Jiangsu Zhongtian Technology Co., Ltd. (600522SS).
- Interactive Dashboard and Charts: Visual representations of key valuation metrics for streamlined analysis.
How It Functions
- Download: Get the pre-prepared Excel file containing Jiangsu Zhongtian Technology Co., Ltd.'s (600522SS) financial data.
- Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and instantly compare the results.
- Make Decisions: Utilize the valuation findings to inform your investment approach.
Why Opt for This Calculator?
- Designed for Experts: A sophisticated tool favored by analysts, CFOs, and consultants.
- Accurate Financial Data: Historical and projected financial information for Jiangsu Zhongtian Technology preloaded to ensure precision.
- Forecast Scenarios: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically calculates intrinsic value, NPV, and essential metrics.
- User-Friendly: Detailed, step-by-step guidance makes the process intuitive.
Who Can Benefit from This Product?
- Finance Students: Master valuation methodologies and apply them to real market data.
- Researchers: Utilize industry-standard models for academic projects or studies.
- Investors: Validate your investment hypotheses and evaluate valuation metrics for Jiangsu Zhongtian Technology Co., Ltd. (600522SS).
- Financial Analysts: Enhance your efficiency with a customizable DCF model designed for seamless use.
- Entrepreneurs: Understand how large publicly traded firms like Jiangsu Zhongtian Technology Co., Ltd. (600522SS) are assessed in the market.
Contents of the Template
- Pre-Filled Data: Features Jiangsu Zhongtian Technology Co., Ltd.’s historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation framework with automated calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC using tailored inputs.
- Key Financial Ratios: Assess Jiangsu Zhongtian Technology Co., Ltd.’s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visualizations and tables summarizing essential valuation findings.
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.