|
Banque de Xi'an Co., Ltd. (600928.SS) Évaluation 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
Bank of Xi'an Co.,Ltd. (600928.SS) Bundle
Conçu pour la précision, notre (600928SS) La calculatrice DCF vous permet d'évaluer la valorisation de Bank of Xi'an Co., Ltd. à l'aide de données financières réelles, offrant une flexibilité complète pour modifier tous les paramètres essentiels pour des projections améliorées.
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 | 7,138.0 | 7,196.3 | 6,567.1 | 4,456.2 | 18,103.2 | 20,815.5 | 23,934.1 | 27,520.0 | 31,643.2 | 36,384.1 |
| Revenue Growth, % | 0 | 0.81694 | -8.74 | -32.14 | 306.25 | 14.98 | 14.98 | 14.98 | 14.98 | 14.98 |
| EBITDA | 3,146.2 | 3,254.9 | .0 | .0 | 2,616.6 | 4,319.7 | 4,966.9 | 5,711.1 | 6,566.7 | 7,550.6 |
| EBITDA, % | 44.08 | 45.23 | 0 | 0 | 14.45 | 20.75 | 20.75 | 20.75 | 20.75 | 20.75 |
| Depreciation | 94.9 | 218.0 | 218.7 | 218.8 | 205.5 | 571.7 | 657.4 | 755.9 | 869.1 | 999.3 |
| Depreciation, % | 1.33 | 3.03 | 3.33 | 4.91 | 1.14 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 |
| EBIT | 3,051.4 | 3,036.9 | -218.7 | -218.8 | 2,411.0 | 3,748.0 | 4,309.5 | 4,955.2 | 5,697.6 | 6,551.2 |
| EBIT, % | 42.75 | 42.2 | -3.33 | -4.91 | 13.32 | 18.01 | 18.01 | 18.01 | 18.01 | 18.01 |
| Total Cash | 27,839.1 | 29,092.2 | 28,835.9 | 11,600.7 | 32,567.2 | 20,815.5 | 23,934.1 | 27,520.0 | 31,643.2 | 36,384.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -81.2 | -63.5 | -40.2 | -49.1 | -56.7 | -168.5 | -193.7 | -222.8 | -256.2 | -294.5 |
| Capital Expenditure, % | -1.14 | -0.88247 | -0.61208 | -1.1 | -0.31314 | -0.80951 | -0.80951 | -0.80951 | -0.80951 | -0.80951 |
| Tax Rate, % | -6.12 | -6.12 | -6.12 | -6.12 | -6.12 | -6.12 | -6.12 | -6.12 | -6.12 | -6.12 |
| EBITAT | 2,736.0 | 2,783.2 | -214.2 | -224.9 | 2,558.6 | 3,592.5 | 4,130.7 | 4,749.6 | 5,461.2 | 6,279.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 2,749.6 | 2,937.7 | -35.7 | -55.2 | 2,707.4 | 3,995.7 | 4,594.4 | 5,282.7 | 6,074.2 | 6,984.2 |
| WACC, % | 8.09 | 8.25 | 8.75 | 8.92 | 8.92 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 20,698.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 7,124 | |||||||||
| Terminal Value | 108,186 | |||||||||
| Present Terminal Value | 71,668 | |||||||||
| Enterprise Value | 92,366 | |||||||||
| Net Debt | -883 | |||||||||
| Equity Value | 93,250 | |||||||||
| Diluted Shares Outstanding, MM | 4,411 | |||||||||
| Equity Value Per Share | 21.14 |
What You Will Receive
- Authentic 600928SS Financials: Access to historical and projected data for precise valuation.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Automated Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Modeling: Evaluate various scenarios to assess the future performance of Bank of Xi'an Co., Ltd.
- User-Friendly Interface: Designed for industry professionals while remaining accessible to newcomers.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as loan growth, interest rates, and operational costs for tailored insights.
- Instant DCF Valuation: Quickly calculates intrinsic value, net present value (NPV), and other financial metrics.
- High-Level Precision: Leverages Bank of Xi'an’s real financial data for accurate valuation results.
- Simplified Scenario Analysis: Easily evaluate various assumptions and effortlessly compare the resulting outcomes.
- Efficiency Booster: Remove the complexity of developing intricate valuation models from the ground up.
How It Functions
- Download: Obtain the ready-to-use Excel file containing Bank of Xi'an Co., Ltd.'s financial data.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC according to your needs.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly contrast the results.
- Make Decisions: Leverage the valuation findings to inform your investment approach for (600928SS).
Why Choose the Bank of Xi'an Co., Ltd. Calculator?
- Time-Saving: No need to build a DCF model from the ground up – it's immediately ready for use.
- Enhanced Accuracy: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Adjust the model to align with your own assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs facilitate straightforward analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize precision and ease of use.
Who Should Utilize This Service?
- Individual Investors: Make well-informed decisions regarding the purchase or sale of Bank of Xi'an Co., Ltd. (600928SS) shares.
- Financial Analysts: Enhance valuation procedures with comprehensive financial models tailored for Bank of Xi'an Co., Ltd. (600928SS).
- Consultants: Provide clients with accurate and timely valuation insights related to Bank of Xi'an Co., Ltd. (600928SS).
- Business Owners: Gain an understanding of the valuation of large financial institutions like Bank of Xi'an Co., Ltd. (600928SS) to inform your business strategies.
- Finance Students: Acquire practical knowledge of valuation methods using data and scenarios from Bank of Xi'an Co., Ltd. (600928SS).
What the Template Contains
- Historical Data: Comprehensive financial data and baseline forecasts for Bank of Xi'an Co., Ltd. (600928SS).
- DCF and Levered DCF Models: In-depth templates to assess the intrinsic value of Bank of Xi'an Co., Ltd. (600928SS).
- WACC Sheet: Pre-constructed calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential parameters such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: A comprehensive overview of Bank of Xi'an Co., Ltd. (600928SS)'s financial performance.
- Interactive Dashboard: Dynamic visualization of valuation outcomes and future 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.