|
AVIC Industry-Finance Holdings Co., Ltd. (600705.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
AVIC Industry-Finance Holdings Co., Ltd. (600705.SS) Bundle
Évaluez les perspectives financières d'Avic Industry-Finance Holdings Co., Ltd. Comme un expert! Ce calculatrice DCF (600705SS) vous fournit des données financières pré-remplies et offre la flexibilité pour modifier la croissance des revenus, le WACC, les marges et d'autres hypothèses cruciales pour s'aligner sur vos projections.
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 | 18,032.2 | 18,340.8 | 19,084.4 | 18,154.9 | 16,938.8 | 16,693.0 | 16,450.8 | 16,212.1 | 15,976.9 | 15,745.1 |
| Revenue Growth, % | 0 | 1.71 | 4.05 | -4.87 | -6.7 | -1.45 | -1.45 | -1.45 | -1.45 | -1.45 |
| EBITDA | 9,937.0 | 9,513.8 | 11,752.9 | 10,137.4 | 5,578.9 | 8,591.5 | 8,466.8 | 8,344.0 | 8,222.9 | 8,103.6 |
| EBITDA, % | 55.11 | 51.87 | 61.58 | 55.84 | 32.94 | 51.47 | 51.47 | 51.47 | 51.47 | 51.47 |
| Depreciation | 13,361.3 | 11,546.8 | 11,802.9 | 12,686.8 | 1,854.3 | 9,339.0 | 9,203.5 | 9,069.9 | 8,938.3 | 8,808.7 |
| Depreciation, % | 74.1 | 62.96 | 61.85 | 69.88 | 10.95 | 55.95 | 55.95 | 55.95 | 55.95 | 55.95 |
| EBIT | -3,424.3 | -2,033.0 | -49.9 | -2,549.4 | 3,724.6 | -747.5 | -736.7 | -726.0 | -715.4 | -705.1 |
| EBIT, % | -18.99 | -11.08 | -0.26166 | -14.04 | 21.99 | -4.48 | -4.48 | -4.48 | -4.48 | -4.48 |
| Total Cash | 125,129.6 | 143,862.3 | 166,591.4 | 187,259.0 | 183,323.7 | 16,693.0 | 16,450.8 | 16,212.1 | 15,976.9 | 15,745.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4,813.2 | 4,444.9 | 3,801.6 | 4,930.4 | .0 | 3,272.0 | 3,224.5 | 3,177.7 | 3,131.6 | 3,086.2 |
| Account Receivables, % | 26.69 | 24.23 | 19.92 | 27.16 | 0 | 19.6 | 19.6 | 19.6 | 19.6 | 19.6 |
| Inventories | 9.4 | 7.1 | 3.1 | .1 | .0 | 3.6 | 3.5 | 3.5 | 3.4 | 3.4 |
| Inventories, % | 0.05216612 | 0.03859376 | 0.01631349 | 0.000657606947 | 0 | 0.0215462 | 0.0215462 | 0.0215462 | 0.0215462 | 0.0215462 |
| Accounts Payable | .0 | 341.6 | 1,096.0 | .0 | .0 | 253.9 | 250.2 | 246.6 | 243.0 | 239.5 |
| Accounts Payable, % | 0 | 1.86 | 5.74 | 0 | 0 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 |
| Capital Expenditure | -1,851.2 | -2,657.6 | -1,585.3 | -1,885.0 | -6,376.4 | -2,707.3 | -2,668.0 | -2,629.3 | -2,591.1 | -2,553.5 |
| Capital Expenditure, % | -10.27 | -14.49 | -8.31 | -10.38 | -37.64 | -16.22 | -16.22 | -16.22 | -16.22 | -16.22 |
| Tax Rate, % | 86.6 | 86.6 | 86.6 | 86.6 | 86.6 | 86.6 | 86.6 | 86.6 | 86.6 | 86.6 |
| EBITAT | -2,523.0 | -1,568.7 | -40.8 | -2,003.5 | 499.2 | -485.1 | -478.1 | -471.2 | -464.3 | -457.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 4,164.5 | 8,032.8 | 11,578.5 | 6,576.4 | 907.6 | 3,124.9 | 6,101.2 | 6,012.7 | 5,925.5 | 5,839.5 |
| WACC, % | 3.9 | 4.01 | 4.16 | 4.06 | 1.91 | 3.61 | 3.61 | 3.61 | 3.61 | 3.61 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 24,138.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 5,956 | |||||||||
| Terminal Value | 370,222 | |||||||||
| Present Terminal Value | 310,083 | |||||||||
| Enterprise Value | 334,222 | |||||||||
| Net Debt | 15,682 | |||||||||
| Equity Value | 318,540 | |||||||||
| Diluted Shares Outstanding, MM | 8,822 | |||||||||
| Equity Value Per Share | 36.11 |
Benefits of Using Our Model
- Adjustable Forecast Parameters: Easily modify key assumptions (growth %, profit margins, WACC) to explore various scenarios.
- Comprehensive Market Data: AVIC Industry-Finance Holdings Co., Ltd.'s financial information pre-loaded to kickstart your evaluation.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value for you seamlessly.
- Tailored and Professional Design: A refined Excel model that caters to your valuation requirements.
- Designed for Analysts and Investors: Perfect for testing forecasts, verifying strategies, and enhancing efficiency.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as revenue growth rate, EBITDA margin, and capital investment.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other key metrics.
- High-Precision Analysis: Relies on the real financial data from AVIC Industry-Finance Holdings Co., Ltd. (600705SS) for accurate valuation results.
- Effortless Scenario Testing: Easily evaluate different assumptions and analyze their impacts on outcomes.
- Efficiency Boost: Remove the hassle of constructing intricate valuation models from the ground up.
How It Functions
- Step 1: Download the Excel template.
- Step 2: Examine the pre-filled financial data and forecasts for AVIC Industry-Finance Holdings Co., Ltd. (600705SS).
- Step 3: Adjust key parameters such as revenue growth, WACC, and tax rates (designated cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the results and leverage them for your investment strategies.
Why Choose This Calculator for AVIC Industry-Finance Holdings Co., Ltd. (600705SS)?
- Accurate Financials: Access precise data from AVIC Industry-Finance for dependable valuation outcomes.
- Fully Customizable: Tailor essential variables such as growth projections, WACC, and tax rates to fit your financial outlook.
- Efficient: Built-in calculations save you the hassle of starting from scratch.
- Professional-Quality Tool: Ideal for investors, analysts, and financial consultants.
- User-Friendly Design: A straightforward interface and clear instructions make it accessible for everyone.
Who Should Utilize This Product?
- Investors: Assess AVIC Industry-Finance Holdings Co., Ltd. (600705SS) valuation before making stock decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
- Startup Founders: Gain insights into how leading public companies like AVIC Industry-Finance Holdings Co., Ltd. (600705SS) are valued.
- Consultants: Provide comprehensive valuation reports for your clientele.
- Students and Educators: Leverage real-time data to practice and instruct valuation strategies.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for AVIC Industry-Finance Holdings Co., Ltd. (600705SS), including 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 detailing intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate thorough analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios specific to AVIC Industry-Finance Holdings Co., Ltd. (600705SS).
- Dashboard and Charts: Visual representation of valuation outputs and assumptions for easy analysis of results.
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.