|
Beijing Urban-Rural Commercial Co., Ltd. (600861.SS) Évaluation DCF
CN | Consumer Cyclical | Department Stores | 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
Beijing Urban-Rural Commercial (Group) Co.,Ltd. (600861.SS) Bundle
Évaluez les perspectives financières de Beijing Urban-Rural Commercial (Group) Co., Ltd. Comme un expert! Ce calculatrice DCF (600861SS) vous fournit des données financières pré-remplies et la liberté de modifier la croissance des revenus, le WACC, les marges bénéficiaires et d'autres hypothèses essentielles pour s'aligner sur vos prévisions.
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 | 2,156.2 | 704.0 | 697.3 | 483.7 | 38,311.8 | 38,414.2 | 38,516.9 | 38,619.8 | 38,723.0 | 38,826.5 |
| Revenue Growth, % | 0 | -67.35 | -0.95739 | -30.62 | 7819.92 | 0.26722 | 0.26722 | 0.26722 | 0.26722 | 0.26722 |
| EBITDA | 224.7 | 79.9 | 97.1 | 1,312.6 | 1,397.3 | 10,705.4 | 10,734.0 | 10,762.7 | 10,791.4 | 10,820.3 |
| EBITDA, % | 10.42 | 11.34 | 13.93 | 271.34 | 3.65 | 27.87 | 27.87 | 27.87 | 27.87 | 27.87 |
| Depreciation | 171.2 | 139.9 | 148.7 | 337.3 | 197.6 | 9,172.6 | 9,197.1 | 9,221.7 | 9,246.3 | 9,271.0 |
| Depreciation, % | 7.94 | 19.87 | 21.33 | 69.73 | 0.51568 | 23.88 | 23.88 | 23.88 | 23.88 | 23.88 |
| EBIT | 53.4 | -60.0 | -51.6 | 975.3 | 1,199.8 | 6,890.1 | 6,908.5 | 6,927.0 | 6,945.5 | 6,964.0 |
| EBIT, % | 2.48 | -8.53 | -7.4 | 201.61 | 3.13 | 17.94 | 17.94 | 17.94 | 17.94 | 17.94 |
| Total Cash | 384.8 | 381.3 | 270.6 | 239.2 | 7,945.7 | 13,905.6 | 13,942.8 | 13,980.0 | 14,017.4 | 14,054.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 128.5 | 10.8 | 15.8 | 12,746.6 | 6,848.5 | 9,805.3 | 9,831.5 | 9,857.8 | 9,884.1 | 9,910.5 |
| Account Receivables, % | 5.96 | 1.53 | 2.26 | 2635 | 17.88 | 25.53 | 25.53 | 25.53 | 25.53 | 25.53 |
| Inventories | 540.8 | 530.7 | 503.4 | 38.6 | 2.9 | 13,878.6 | 13,915.7 | 13,952.9 | 13,990.2 | 14,027.5 |
| Inventories, % | 25.08 | 75.39 | 72.19 | 7.98 | 0.00748048 | 36.13 | 36.13 | 36.13 | 36.13 | 36.13 |
| Accounts Payable | 149.1 | 99.0 | 84.2 | 1,153.1 | 1,532.1 | 10,529.4 | 10,557.5 | 10,585.7 | 10,614.0 | 10,642.4 |
| Accounts Payable, % | 6.91 | 14.06 | 12.08 | 238.38 | 4 | 27.41 | 27.41 | 27.41 | 27.41 | 27.41 |
| Capital Expenditure | -51.5 | -19.1 | -10.2 | -21.2 | -70.2 | -854.9 | -857.1 | -859.4 | -861.7 | -864.0 |
| Capital Expenditure, % | -2.39 | -2.71 | -1.47 | -4.37 | -0.18335 | -2.23 | -2.23 | -2.23 | -2.23 | -2.23 |
| Tax Rate, % | 53.46 | 53.46 | 53.46 | 53.46 | 53.46 | 53.46 | 53.46 | 53.46 | 53.46 | 53.46 |
| EBITAT | 21.2 | -59.4 | -50.4 | 969.2 | 558.4 | 5,265.7 | 5,279.8 | 5,293.9 | 5,308.0 | 5,322.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -379.2 | 139.1 | 95.8 | -9,911.7 | 6,998.5 | 5,748.1 | 13,584.6 | 13,620.9 | 13,657.3 | 13,693.8 |
| WACC, % | 6.47 | 6.69 | 6.68 | 6.69 | 6.49 | 6.61 | 6.61 | 6.61 | 6.61 | 6.61 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 49,106.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 13,968 | |||||||||
| Terminal Value | 303,250 | |||||||||
| Present Terminal Value | 220,238 | |||||||||
| Enterprise Value | 269,345 | |||||||||
| Net Debt | -7,135 | |||||||||
| Equity Value | 276,480 | |||||||||
| Diluted Shares Outstanding, MM | 508 | |||||||||
| Equity Value Per Share | 544.15 |
Benefits You Will Receive
- Pre-Filled Financial Model: Utilize Beijing Urban-Rural Commercial's actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other critical variables.
- Real-Time Calculations: Automatic updates allow you to view results immediately as adjustments are made.
- Professional-Grade Template: An optimized Excel file crafted for high-quality valuation.
- Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- Real-Life 600861SS Data: Pre-filled with Beijing Urban-Rural Commercial (Group) Co.,Ltd.'s historical financials and projections for the future.
- Completely Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax considerations, and capital expenditure figures.
- Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value reflecting your customized inputs.
- Scenario Analysis: Develop various forecast scenarios to evaluate different valuation results.
- User-Friendly Interface: Intuitive, organized, and suitable for both seasoned professionals and newcomers.
How It Works
- Step 1: Download the pre-built Excel template that includes data for Beijing Urban-Rural Commercial (Group) Co., Ltd. (600861SS).
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins) as needed.
- Step 4: Instantly see the recalculated results, including the intrinsic value of Beijing Urban-Rural Commercial (Group) Co., Ltd. (600861SS).
- Step 5: Use the generated outputs to make well-informed investment decisions or create detailed reports.
Why Opt for Our Calculator?
- Precision: Leveraging accurate financial data from Beijing Urban-Rural Commercial (Group) Co., Ltd. ensures reliable results.
- Adaptability: Users can effortlessly adjust inputs to suit their unique testing requirements.
- Efficiency: Avoid the complexities of constructing a DCF model from the ground up.
- Enterprise-Quality: Crafted with the expertise and usability standards expected by CFOs.
- Accessible: User-friendly interface designed for individuals with varying levels of financial modeling knowledge.
Who Can Benefit from This Product?
- Institutional Investors: Develop comprehensive and accurate valuation models for assessing investment opportunities in Beijing Urban-Rural Commercial (Group) Co., Ltd. (600861SS).
- Corporate Finance Departments: Evaluate various valuation scenarios to inform corporate strategy and decision-making.
- Financial Consultants and Advisors: Offer clients precise valuation analyses and insights related to Beijing Urban-Rural Commercial (Group) Co., Ltd. (600861SS).
- Academics and Students: Utilize real data for hands-on experience and education in financial modeling.
- Market Analysts: Gain insights into how companies like Beijing Urban-Rural Commercial (Group) Co., Ltd. (600861SS) are valued in the marketplace.
Contents of the Template
- Historical Data: Features past financial performance and baseline forecasts for Beijing Urban-Rural Commercial (Group) Co., Ltd. (600861SS).
- DCF and Levered DCF Models: Comprehensive templates designed to assess the intrinsic value of Beijing Urban-Rural Commercial (Group) Co., Ltd. (600861SS).
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential drivers such as growth rates, EBITDA margins, and CAPEX assumptions.
- Quarterly and Annual Statements: An in-depth overview of Beijing Urban-Rural Commercial (Group) Co., Ltd. (600861SS) financials.
- Interactive Dashboard: Dynamically visualize valuation outcomes and projections.
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.