|
Shanghai Tongji Science & Technology Industrial Co., Ltd (600846.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
Shanghai Tongji Science&Technology Industrial Co.,Ltd (600846.SS) Bundle
Évaluez les perspectives financières de la science de Shanghai Tongji & Technology Industrial Co., Ltd comme un expert! Cette calculatrice DCF (600846SS) est livrée avec des finances pré-remplies et offre une pleine 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 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6,302.6 | 6,132.4 | 3,942.8 | 5,672.8 | 4,173.0 | 4,717.8 | 5,333.7 | 6,030.0 | 6,817.2 | 7,707.2 |
| Revenue Growth, % | 0 | -2.7 | -35.71 | 43.88 | -26.44 | 13.05 | 13.05 | 13.05 | 13.05 | 13.05 |
| EBITDA | 1,099.7 | 714.0 | 406.0 | 545.2 | 410.9 | 555.2 | 627.7 | 709.7 | 802.3 | 907.1 |
| EBITDA, % | 17.45 | 11.64 | 10.3 | 9.61 | 9.85 | 11.77 | 11.77 | 11.77 | 11.77 | 11.77 |
| Depreciation | 66.9 | 58.7 | 62.6 | 62.3 | 83.7 | 63.3 | 71.6 | 80.9 | 91.5 | 103.5 |
| Depreciation, % | 1.06 | 0.95736 | 1.59 | 1.1 | 2.01 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 |
| EBIT | 1,032.9 | 655.3 | 343.3 | 482.8 | 327.1 | 491.9 | 556.1 | 628.7 | 710.8 | 803.6 |
| EBIT, % | 16.39 | 10.69 | 8.71 | 8.51 | 7.84 | 10.43 | 10.43 | 10.43 | 10.43 | 10.43 |
| Total Cash | 3,473.7 | 2,938.2 | 4,464.3 | 2,203.7 | 2,481.5 | 2,843.3 | 3,214.5 | 3,634.2 | 4,108.6 | 4,645.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,076.6 | 1,397.6 | 1,930.9 | 1,986.5 | 2,714.7 | 1,782.5 | 2,015.2 | 2,278.3 | 2,575.8 | 2,912.0 |
| Account Receivables, % | 17.08 | 22.79 | 48.97 | 35.02 | 65.05 | 37.78 | 37.78 | 37.78 | 37.78 | 37.78 |
| Inventories | 4,998.3 | 3,253.2 | 2,790.8 | 3,205.1 | 4,870.3 | 3,393.4 | 3,836.4 | 4,337.2 | 4,903.5 | 5,543.6 |
| Inventories, % | 79.31 | 53.05 | 70.78 | 56.5 | 116.71 | 71.93 | 71.93 | 71.93 | 71.93 | 71.93 |
| Accounts Payable | 1,364.4 | 841.7 | 2,020.1 | 2,169.2 | 2,645.3 | 1,776.2 | 2,008.0 | 2,270.2 | 2,566.5 | 2,901.6 |
| Accounts Payable, % | 21.65 | 13.73 | 51.24 | 38.24 | 63.39 | 37.65 | 37.65 | 37.65 | 37.65 | 37.65 |
| Capital Expenditure | -110.9 | -144.9 | -25.5 | -28.4 | -19.1 | -54.1 | -61.1 | -69.1 | -78.1 | -88.3 |
| Capital Expenditure, % | -1.76 | -2.36 | -0.64787 | -0.5009 | -0.4572 | -1.15 | -1.15 | -1.15 | -1.15 | -1.15 |
| Tax Rate, % | 6.67 | 6.67 | 6.67 | 6.67 | 6.67 | 6.67 | 6.67 | 6.67 | 6.67 | 6.67 |
| EBITAT | 555.0 | 486.5 | 281.2 | 414.5 | 305.3 | 382.8 | 432.7 | 489.2 | 553.1 | 625.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4,199.6 | 1,301.8 | 1,425.9 | 127.5 | -1,547.3 | 1,931.9 | -.6 | -.7 | -.8 | -.9 |
| WACC, % | 3.89 | 4.08 | 4.15 | 4.19 | 4.25 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,853.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1 | |||||||||
| Terminal Value | -44 | |||||||||
| Present Terminal Value | -36 | |||||||||
| Enterprise Value | 1,817 | |||||||||
| Net Debt | -135 | |||||||||
| Equity Value | 1,952 | |||||||||
| Diluted Shares Outstanding, MM | 625 | |||||||||
| Equity Value Per Share | 3.12 |
What You Will Receive
- Authentic 600846SS Financial Data: Pre-filled with Shanghai Tongji Science & Technology Industrial Co., Ltd's historical and projected data for accurate analysis.
- Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Watch the intrinsic value of 600846SS update in real-time as you make changes.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants pursuing precise DCF outcomes.
- User-Friendly Interface: Intuitive layout and straightforward instructions suitable for all skill levels.
Key Features
- Comprehensive DCF Calculator: Provides detailed unlevered and levered DCF valuation models tailored for Shanghai Tongji Science & Technology Industrial Co., Ltd (600846SS).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable input options.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates easily.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Shanghai Tongji Science & Technology Industrial Co., Ltd (600846SS).
- Visual Dashboard and Charts: Displays visual summaries of key valuation metrics for straightforward analysis.
How It Functions
- Download: Obtain the pre-prepared Excel file featuring Shanghai Tongji Science & Technology Industrial Co., Ltd's (600846SS) financial data.
- Customize: Modify projections such as revenue growth, EBITDA %, and WACC according to your analysis.
- Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate multiple forecasts and instantly compare the results.
- Make Decisions: Utilize the valuation insights to inform your investment approach.
Why Opt for Our Financial Calculator?
- Time Efficient: Skip the hassle of building a DCF model from the ground up – it's ready for immediate use.
- Enhanced Accuracy: Dependable financial insights and formulas minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify the analysis of results.
- Endorsed by Professionals: Crafted for industry experts who prioritize both precision and ease of use.
Who Should Utilize This Product?
- Investors: Make informed decisions by accurately assessing the fair value of Shanghai Tongji Science & Technology Industrial Co., Ltd (600846SS).
- CFOs: Utilize a high-quality DCF model for effective financial reporting and analysis.
- Consultants: Easily modify the template for tailored valuation reports for your clients.
- Entrepreneurs: Learn the financial modeling techniques applied by leading corporations.
- Educators: Employ this resource as an instructional tool for illustrating valuation methods.
Contents of the Template
- Detailed DCF Model: Editable framework featuring thorough valuation calculations.
- Real-World Data: Shanghai Tongji Science & Technology Industrial Co., Ltd’s (600846SS) historical and projected financials preloaded for in-depth analysis.
- Adjustable Variables: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
- Comprehensive Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Essential Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Representations: Charts and tables presenting clear, actionable 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.