|
Changchun Engley Automobile Industry Co., Ltd. (601279.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
Changchun Engley Automobile Industry Co.,Ltd. (601279.SS) Bundle
Rationalisez votre analyse et améliorez la précision avec notre calculatrice DCF (601279SS)! Intégrant les données réelles de Changchun Engley Automobile Industry Co., Ltd. et des hypothèses personnalisables, cet outil vous permet de prévoir, d'évaluer et de valoriser (601279SS) comme un investisseur chevronné.
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 | 5,019.6 | 4,595.4 | 5,094.3 | 5,318.1 | 4,692.5 | 4,634.3 | 4,576.8 | 4,519.9 | 4,463.8 | 4,408.4 |
| Revenue Growth, % | 0 | -8.45 | 10.86 | 4.39 | -11.76 | -1.24 | -1.24 | -1.24 | -1.24 | -1.24 |
| EBITDA | 665.0 | 642.4 | 481.4 | 617.4 | 514.8 | 549.2 | 542.4 | 535.7 | 529.0 | 522.5 |
| EBITDA, % | 13.25 | 13.98 | 9.45 | 11.61 | 10.97 | 11.85 | 11.85 | 11.85 | 11.85 | 11.85 |
| Depreciation | 308.9 | 363.9 | 375.7 | 457.7 | 442.9 | 366.0 | 361.5 | 357.0 | 352.6 | 348.2 |
| Depreciation, % | 6.15 | 7.92 | 7.38 | 8.61 | 9.44 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 |
| EBIT | 356.1 | 278.5 | 105.7 | 159.7 | 71.9 | 183.2 | 180.9 | 178.7 | 176.5 | 174.3 |
| EBIT, % | 7.1 | 6.06 | 2.07 | 3 | 1.53 | 3.95 | 3.95 | 3.95 | 3.95 | 3.95 |
| Total Cash | 1,150.8 | 1,039.3 | 1,143.9 | 1,683.8 | 1,484.1 | 1,216.8 | 1,201.7 | 1,186.8 | 1,172.1 | 1,157.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,319.6 | 1,276.6 | 1,447.5 | 1,512.6 | 1,164.4 | 1,258.1 | 1,242.5 | 1,227.1 | 1,211.8 | 1,196.8 |
| Account Receivables, % | 26.29 | 27.78 | 28.41 | 28.44 | 24.81 | 27.15 | 27.15 | 27.15 | 27.15 | 27.15 |
| Inventories | 981.7 | 1,209.3 | 1,425.7 | 1,298.5 | 1,048.8 | 1,118.0 | 1,104.2 | 1,090.4 | 1,076.9 | 1,063.5 |
| Inventories, % | 19.56 | 26.31 | 27.99 | 24.42 | 22.35 | 24.13 | 24.13 | 24.13 | 24.13 | 24.13 |
| Accounts Payable | 1,020.4 | 852.9 | 2,151.8 | 1,958.4 | 1,689.9 | 1,427.0 | 1,409.3 | 1,391.8 | 1,374.6 | 1,357.5 |
| Accounts Payable, % | 20.33 | 18.56 | 42.24 | 36.82 | 36.01 | 30.79 | 30.79 | 30.79 | 30.79 | 30.79 |
| Capital Expenditure | -369.9 | -511.4 | -427.6 | -580.3 | -486.1 | -446.4 | -440.9 | -435.4 | -430.0 | -424.6 |
| Capital Expenditure, % | -7.37 | -11.13 | -8.39 | -10.91 | -10.36 | -9.63 | -9.63 | -9.63 | -9.63 | -9.63 |
| Tax Rate, % | -18.38 | -18.38 | -18.38 | -18.38 | -18.38 | -18.38 | -18.38 | -18.38 | -18.38 | -18.38 |
| EBITAT | 302.4 | 236.1 | 71.6 | 125.4 | 85.1 | 152.4 | 150.5 | 148.6 | 146.8 | 145.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,039.6 | -263.4 | 931.2 | -128.5 | 371.4 | -353.8 | 82.9 | 81.9 | 80.9 | 79.9 |
| WACC, % | 8.26 | 8.26 | 8.18 | 8.23 | 8.33 | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -78.9 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 82 | |||||||||
| Terminal Value | 1,566 | |||||||||
| Present Terminal Value | 1,054 | |||||||||
| Enterprise Value | 975 | |||||||||
| Net Debt | -1,048 | |||||||||
| Equity Value | 2,023 | |||||||||
| Diluted Shares Outstanding, MM | 1,586 | |||||||||
| Equity Value Per Share | 1.28 |
Benefits You'll Receive
- Authentic 601279 Financials: Access both historical and projected data for precise valuation.
- Customizable Inputs: Adjust key parameters like WACC, tax rates, revenue growth, and capital expenditures.
- Real-Time Calculations: Intrinsic value and NPV are automatically computed as changes are made.
- Scenario Analysis: Analyze various scenarios to assess the future performance of Changchun Engley.
- User-Friendly Interface: Designed for industry professionals while remaining approachable for newcomers.
Key Features
- 🔍 Real-Life (601279SS) Financials: Pre-filled historical and projected data for Changchun Engley Automobile Industry Co., Ltd.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas calculate the intrinsic value of Changchun Engley using the Discounted Cash Flow method.
- ⚡ Instant Results: Immediately visualize the company’s valuation after adjustments.
- Scenario Analysis: Evaluate and compare outcomes for various financial assumptions side-by-side.
How It Operates
- 1. Access the Template: Download the Excel file containing Changchun Engley Automobile Industry Co., Ltd.'s preloaded data.
- 2. Adjust Assumptions: Modify essential inputs such as growth projections, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation outcomes.
- 5. Present with Confidence: Share professional valuation insights to enhance your decision-making.
Why Choose This Calculator for Changchun Engley Automobile Industry Co., Ltd. (601279SS)?
- Designed for Industry Experts: A sophisticated tool favored by automotive analysts, financial officers, and industry consultants.
- Up-to-Date Financial Insights: Comprehensive historical and projected financial data for Changchun Engley preloaded for precision.
- Versatile Scenario Analysis: Effortlessly test various forecasts and assumptions to explore different outcomes.
- Transparent Calculations: Instantly computes intrinsic value, net present value (NPV), and essential metrics.
- User-Friendly Interface: Detailed step-by-step guidance to facilitate your calculations.
Who Should Consider This Product?
- Automotive Investors: Create comprehensive and trustworthy valuation models for analyzing portfolios related to Changchun Engley Automobile Industry Co.,Ltd. (601279SS).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the automotive sector.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Changchun Engley Automobile Industry Co.,Ltd. (601279SS).
- Students and Educators: Utilize real-world automotive data for hands-on financial modeling practice and instruction.
- Automotive Enthusiasts: Gain insights into the market valuation of companies like Changchun Engley Automobile Industry Co.,Ltd. (601279SS).
Overview of Template Components
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Changchun Engley Automobile Industry Co., Ltd. (601279SS), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for the Weighted Average Cost of Capital (WACC), featuring key parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that provide intrinsic value assessments with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to assist in thorough analysis.
- Key Ratios: A collection of profitability, leverage, and efficiency ratios specific to Changchun Engley Automobile Industry Co., Ltd. (601279SS).
- Dashboard and Charts: A visual summary of valuation outputs and assumptions for straightforward results analysis.
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.