|
Longi Green Energy Technology Co., Ltd. (601012.SS) Évaluation DCF
CN | Technology | Semiconductors | 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
LONGi Green Energy Technology Co., Ltd. (601012.SS) Bundle
Vous cherchez à évaluer la valeur intrinsèque de Longi Green Energy Technology Co., Ltd.? Notre calculatrice DCF (601012SS) intègre des données réelles avec des fonctionnalités de personnalisation approfondies, vous permettant d'affiner les prévisions et d'améliorer vos stratégies d'investissement.
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 | 32,897.5 | 54,583.2 | 80,932.3 | 128,998.1 | 129,497.7 | 131,854.3 | 134,253.9 | 136,697.1 | 139,184.8 | 141,717.7 |
| Revenue Growth, % | 0 | 65.92 | 48.27 | 59.39 | 0.38726 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 |
| EBITDA | 8,117.8 | 12,357.6 | 13,999.3 | 20,375.9 | 14,153.7 | 24,086.8 | 24,525.2 | 24,971.5 | 25,425.9 | 25,888.7 |
| EBITDA, % | 24.68 | 22.64 | 17.3 | 15.8 | 10.93 | 18.27 | 18.27 | 18.27 | 18.27 | 18.27 |
| Depreciation | 1,475.4 | 2,221.2 | 3,459.5 | 3,687.8 | 4,978.6 | 5,150.8 | 5,244.6 | 5,340.0 | 5,437.2 | 5,536.1 |
| Depreciation, % | 4.48 | 4.07 | 4.27 | 2.86 | 3.84 | 3.91 | 3.91 | 3.91 | 3.91 | 3.91 |
| EBIT | 6,642.4 | 10,136.3 | 10,539.8 | 16,688.2 | 9,175.0 | 18,936.0 | 19,280.6 | 19,631.5 | 19,988.8 | 20,352.5 |
| EBIT, % | 20.19 | 18.57 | 13.02 | 12.94 | 7.09 | 14.36 | 14.36 | 14.36 | 14.36 | 14.36 |
| Total Cash | 19,335.8 | 26,967.4 | 29,171.9 | 54,372.0 | 57,032.0 | 60,763.0 | 61,868.8 | 62,994.7 | 64,141.1 | 65,308.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 8,410.6 | 12,900.3 | 9,564.7 | 12,102.6 | 13,936.9 | 21,403.3 | 21,792.8 | 22,189.4 | 22,593.2 | 23,004.4 |
| Account Receivables, % | 25.57 | 23.63 | 11.82 | 9.38 | 10.76 | 16.23 | 16.23 | 16.23 | 16.23 | 16.23 |
| Inventories | 6,356.1 | 11,452.4 | 14,098.0 | 19,317.6 | 21,539.6 | 23,557.2 | 23,985.9 | 24,422.4 | 24,866.9 | 25,319.4 |
| Inventories, % | 19.32 | 20.98 | 17.42 | 14.98 | 16.63 | 17.87 | 17.87 | 17.87 | 17.87 | 17.87 |
| Accounts Payable | 13,713.9 | 22,121.7 | 13,215.9 | 33,587.6 | 41,088.5 | 41,220.6 | 41,970.8 | 42,734.6 | 43,512.3 | 44,304.1 |
| Accounts Payable, % | 41.69 | 40.53 | 16.33 | 26.04 | 31.73 | 31.26 | 31.26 | 31.26 | 31.26 | 31.26 |
| Capital Expenditure | -2,689.6 | -4,826.6 | -4,904.0 | -5,007.7 | -9,255.6 | -8,994.3 | -9,158.0 | -9,324.7 | -9,494.4 | -9,667.1 |
| Capital Expenditure, % | -8.18 | -8.84 | -6.06 | -3.88 | -7.15 | -6.82 | -6.82 | -6.82 | -6.82 | -6.82 |
| Tax Rate, % | 10.32 | 10.32 | 10.32 | 10.32 | 10.32 | 10.32 | 10.32 | 10.32 | 10.32 | 10.32 |
| EBITAT | 5,613.8 | 8,746.0 | 9,358.8 | 15,067.6 | 8,227.8 | 16,647.0 | 16,949.9 | 17,258.4 | 17,572.5 | 17,892.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 3,346.8 | 4,962.3 | -301.4 | 26,362.0 | 7,395.5 | 3,451.6 | 12,968.4 | 13,204.5 | 13,444.8 | 13,689.4 |
| WACC, % | 8.29 | 8.3 | 8.32 | 8.32 | 8.32 | 8.31 | 8.31 | 8.31 | 8.31 | 8.31 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 43,586.5 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 14,100 | |||||||||
| Terminal Value | 265,488 | |||||||||
| Present Terminal Value | 178,107 | |||||||||
| Enterprise Value | 221,694 | |||||||||
| Net Debt | -16,993 | |||||||||
| Equity Value | 238,686 | |||||||||
| Diluted Shares Outstanding, MM | 7,571 | |||||||||
| Equity Value Per Share | 31.52 |
What You Will Receive
- Authentic LONGi Financial Data: Pre-populated with historical and projected figures for comprehensive analysis.
- Completely Customizable Template: Easily adjust key parameters such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Watch the intrinsic value for LONGi update in real-time as you make changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants in need of precise DCF outcomes.
- User-Centric Design: Intuitive layout and straightforward instructions suitable for all skill levels.
Key Features
- Accurate LONGi Financial Data: Gain access to reliable historical financial data and future forecasts for LONGi Green Energy Technology Co., Ltd. (601012SS).
- Tailored Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins to suit your analysis.
- Real-Time Calculations: Automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries designed to help you visualize valuation outcomes.
- Designed for All Skill Levels: A straightforward interface tailored for investors, CFOs, and consultants alike.
How It Functions
- Download: Obtain the pre-configured Excel file containing LONGi Green Energy's financial data.
- Customize: Tailor your projections, including revenue growth rates, EBITDA margins, and WACC.
- Update Automatically: Intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Build various forecasts and instantly evaluate different outcomes.
- Make Decisions: Leverage the valuation insights to inform your investment approach.
Why Select LONGi Green Energy Technology Co., Ltd. (601012SS)?
- Time-Efficient: No need to construct a financial model from ground zero – it’s instantly available for use.
- Enhanced Accuracy: Dependable financial metrics 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.
- Expert Approved: Created for professionals who prioritize precision and usability.
Who Can Benefit from This Product?
- Renewable Energy Students: Explore valuation methods and utilize real market data.
- Researchers: Integrate leading industry models into your academic studies or projects.
- Investors: Evaluate your investment theories and assess valuation results for LONGi Green Energy Technology Co., Ltd. (601012SS).
- Market Analysts: Enhance your efficiency with a user-friendly, customizable DCF model.
- Entrepreneurs: Discover how major green energy firms like LONGi are assessed in financial markets.
Contents of the Template
- Pre-Filled Data: Contains LONGi Green Energy's historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model equipped with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using custom inputs.
- Key Financial Ratios: Evaluate LONGi Green Energy's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing essential valuation 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.