|
Aurora Optoelectronics Co., Ltd. (600666.SS) Évaluation DCF
CN | Healthcare | Drug Manufacturers - General | 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
Aurora Optoelectronics Co.,Ltd. (600666.SS) Bundle
Conçu pour la précision, notre (600666SS) Calculator DCF vous permet d'évaluer la valorisation d'Aurora Optoelectronics Co., Ltd. en utilisant des données financières réelles et offre une flexibilité complète pour modifier tous les paramètres essentiels pour des projections améliorées.
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 | 729.8 | 519.6 | 699.7 | 531.3 | 327.9 | 281.6 | 241.8 | 207.7 | 178.4 | 153.2 |
| Revenue Growth, % | 0 | -28.81 | 34.67 | -24.07 | -38.28 | -14.12 | -14.12 | -14.12 | -14.12 | -14.12 |
| EBITDA | 407.6 | -399.5 | -297.0 | 338.4 | -509.8 | -56.2 | -48.3 | -41.4 | -35.6 | -30.6 |
| EBITDA, % | 55.85 | -76.88 | -42.45 | 63.7 | -155.46 | -19.96 | -19.96 | -19.96 | -19.96 | -19.96 |
| Depreciation | 171.7 | 143.2 | 143.3 | 140.8 | 94.0 | 71.4 | 61.3 | 52.6 | 45.2 | 38.8 |
| Depreciation, % | 23.53 | 27.56 | 20.49 | 26.49 | 28.67 | 25.35 | 25.35 | 25.35 | 25.35 | 25.35 |
| EBIT | 235.9 | -542.6 | -440.4 | 197.6 | -603.8 | -108.9 | -93.5 | -80.3 | -69.0 | -59.2 |
| EBIT, % | 32.32 | -104.44 | -62.94 | 37.2 | -184.13 | -38.68 | -38.68 | -38.68 | -38.68 | -38.68 |
| Total Cash | 126.3 | 52.5 | 12.6 | 19.6 | 281.0 | 66.8 | 57.4 | 49.3 | 42.3 | 36.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 638.0 | 444.5 | 322.6 | 1,976.2 | 226.1 | 218.5 | 187.7 | 161.2 | 138.4 | 118.9 |
| Account Receivables, % | 87.42 | 85.55 | 46.11 | 371.99 | 68.96 | 77.61 | 77.61 | 77.61 | 77.61 | 77.61 |
| Inventories | 632.5 | 559.2 | 494.4 | 380.6 | 70.6 | 197.4 | 169.5 | 145.6 | 125.0 | 107.4 |
| Inventories, % | 86.67 | 107.62 | 70.67 | 71.65 | 21.54 | 70.1 | 70.1 | 70.1 | 70.1 | 70.1 |
| Accounts Payable | 587.1 | 489.4 | 549.2 | 125.1 | 149.7 | 181.5 | 155.9 | 133.9 | 115.0 | 98.7 |
| Accounts Payable, % | 80.44 | 94.19 | 78.49 | 23.54 | 45.65 | 64.46 | 64.46 | 64.46 | 64.46 | 64.46 |
| Capital Expenditure | -11.7 | -2.4 | -3.7 | -7.5 | -453.0 | -58.6 | -50.3 | -43.2 | -37.1 | -31.9 |
| Capital Expenditure, % | -1.61 | -0.47117 | -0.5345 | -1.41 | -138.15 | -20.81 | -20.81 | -20.81 | -20.81 | -20.81 |
| Tax Rate, % | -10.7 | -10.7 | -10.7 | -10.7 | -10.7 | -10.7 | -10.7 | -10.7 | -10.7 | -10.7 |
| EBITAT | 150.0 | -548.5 | -369.6 | 202.8 | -668.4 | -97.5 | -83.7 | -71.9 | -61.7 | -53.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -373.5 | -238.5 | 16.4 | -1,627.9 | 1,057.4 | -172.1 | -39.6 | -34.0 | -29.2 | -25.1 |
| WACC, % | 4.98 | 4.99 | 4.99 | 4.99 | 4.99 | 4.99 | 4.99 | 4.99 | 4.99 | 4.99 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -273.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -26 | |||||||||
| Terminal Value | -2,645 | |||||||||
| Present Terminal Value | -2,074 | |||||||||
| Enterprise Value | -2,347 | |||||||||
| Net Debt | -251 | |||||||||
| Equity Value | -2,096 | |||||||||
| Diluted Shares Outstanding, MM | 2,763 | |||||||||
| Equity Value Per Share | -0.76 |
What You Will Receive
- Authentic Aurora Data: Preloaded financial information – including revenue and EBIT – based on both actual and projected metrics.
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Instant Valuation Adjustments: Automatic recalculations to assess the effects of changes on Aurora’s fair value.
- Flexible Excel Template: Designed for quick edits, scenario testing, and comprehensive projections.
- Efficient and Precise: Eliminate the need to build models from the ground up while ensuring accuracy and adaptability.
Key Features
- Real-Time Aurora Data: Pre-populated with historical financial performance and future projections for Aurora Optoelectronics (600666SS).
- Comprehensive Customization: Modify revenue growth rates, profit margins, discount rates, tax percentages, and capital investments.
- Interactive Valuation Model: Automatically refreshes Net Present Value (NPV) and intrinsic value based on your specified parameters.
- Scenario Analysis: Develop various forecasting scenarios to explore different valuation possibilities.
- User-Centric Interface: Intuitive layout designed for both industry experts and newcomers.
How It Works
- Download the Template: Gain immediate access to the Excel-based Aurora Optoelectronics DCF Calculator for [600666SS].
- Input Your Assumptions: Modify the yellow-highlighted cells to set your projections for growth rates, WACC, margins, and other key metrics.
- Instant Calculations: The model will automatically recalculate the intrinsic value of Aurora Optoelectronics.
- Test Scenarios: Experiment with various assumptions to see how they impact potential valuations.
- Analyze and Decide: Utilize the generated results to inform your investment decisions and financial assessments.
Why Opt for Aurora Optoelectronics Calculator?
- Designed for Experts: A sophisticated tool ideal for analysts, CFOs, and consultants.
- Accurate Financial Data: Pre-loaded historical and projected financials for Aurora Optoelectronics (600666SS) ensure precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Insightful Results: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly Interface: Step-by-step guidance makes navigation simple.
Who Can Benefit from This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing portfolios involving Aurora Optoelectronics Co., Ltd. (600666SS).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients focusing on Aurora Optoelectronics Co., Ltd. (600666SS).
- Students and Educators: Utilize real-life data to learn and teach financial modeling techniques.
- Tech Enthusiasts: Gain insights into how companies like Aurora Optoelectronics Co., Ltd. (600666SS) are assessed within the technology market.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Aurora Optoelectronics Co., Ltd. (600666SS), including metrics such as revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for calculating the Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that detail intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate in-depth analysis.
- Key Ratios: A set of profitability, leverage, and efficiency ratios specifically for Aurora Optoelectronics Co., Ltd. (600666SS).
- Dashboard and Charts: A visual overview of valuation outputs and assumptions to simplify 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.