|
China Wafer Level CSP Co., Ltd. (603005.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
China Wafer Level CSP Co., Ltd. (603005.SS) Bundle
Simplifiez China Wafer Level CSP Co., Ltd. (603005SS) Évaluation avec cette calculatrice DCF personnalisable! Doté de Real China Wafer Level CSP Co., Ltd. (603005SS) Financials and Adjustable Prévisions, vous pouvez tester les scénarios et découvrir la juste valeur China Wafer Level CSP Co., Ltd. (603005SS).
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 | 1,103.5 | 1,411.2 | 1,106.1 | 913.3 | 1,130.0 | 1,216.1 | 1,308.8 | 1,408.6 | 1,516.0 | 1,631.6 |
| Revenue Growth, % | 0 | 27.88 | -21.62 | -17.43 | 23.72 | 7.62 | 7.62 | 7.62 | 7.62 | 7.62 |
| EBITDA | 566.4 | 731.6 | 409.7 | 376.6 | 449.4 | 538.0 | 579.1 | 623.2 | 670.7 | 721.9 |
| EBITDA, % | 51.33 | 51.84 | 37.04 | 41.23 | 39.77 | 44.24 | 44.24 | 44.24 | 44.24 | 44.24 |
| Depreciation | 122.8 | 143.2 | 163.7 | 176.3 | 165.3 | 170.3 | 183.3 | 197.2 | 212.3 | 228.5 |
| Depreciation, % | 11.13 | 10.15 | 14.8 | 19.31 | 14.63 | 14 | 14 | 14 | 14 | 14 |
| EBIT | 443.6 | 588.4 | 246.0 | 200.3 | 284.1 | 367.8 | 395.8 | 426.0 | 458.5 | 493.4 |
| EBIT, % | 40.2 | 41.69 | 22.24 | 21.93 | 25.15 | 30.24 | 30.24 | 30.24 | 30.24 | 30.24 |
| Total Cash | 2,267.7 | 2,273.5 | 2,294.2 | 2,554.6 | 2,564.4 | 1,216.1 | 1,308.8 | 1,408.6 | 1,516.0 | 1,631.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 168.3 | 126.9 | 98.0 | 100.0 | 140.9 | 137.4 | 147.9 | 159.2 | 171.3 | 184.4 |
| Account Receivables, % | 15.25 | 8.99 | 8.86 | 10.95 | 12.47 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 |
| Inventories | 95.8 | 153.2 | 110.0 | 108.9 | 88.1 | 119.7 | 128.8 | 138.6 | 149.2 | 160.6 |
| Inventories, % | 8.68 | 10.86 | 9.94 | 11.92 | 7.8 | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 |
| Accounts Payable | 194.0 | 237.1 | 190.3 | 201.4 | 182.4 | 218.4 | 235.0 | 252.9 | 272.2 | 293.0 |
| Accounts Payable, % | 17.58 | 16.8 | 17.21 | 22.05 | 16.14 | 17.96 | 17.96 | 17.96 | 17.96 | 17.96 |
| Capital Expenditure | -124.2 | -365.2 | -125.0 | -210.7 | -140.0 | -204.0 | -219.6 | -236.3 | -254.4 | -273.7 |
| Capital Expenditure, % | -11.25 | -25.88 | -11.3 | -23.07 | -12.39 | -16.78 | -16.78 | -16.78 | -16.78 | -16.78 |
| Tax Rate, % | 9.26 | 9.26 | 9.26 | 9.26 | 9.26 | 9.26 | 9.26 | 9.26 | 9.26 | 9.26 |
| EBITAT | 391.2 | 530.6 | 232.6 | 186.9 | 257.8 | 336.1 | 361.8 | 389.3 | 419.0 | 451.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 319.7 | 335.8 | 296.7 | 162.7 | 244.0 | 310.2 | 322.5 | 347.1 | 373.5 | 402.0 |
| WACC, % | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,463.7 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 418 | |||||||||
| Terminal Value | 20,039 | |||||||||
| Present Terminal Value | 14,914 | |||||||||
| Enterprise Value | 16,377 | |||||||||
| Net Debt | -1,535 | |||||||||
| Equity Value | 17,912 | |||||||||
| Diluted Shares Outstanding, MM | 648 | |||||||||
| Equity Value Per Share | 27.64 |
What You'll Receive
- Comprehensive Financial Model: Leverage China Wafer Level CSP Co., Ltd.'s (603005SS) actual data for accurate DCF valuation.
- Complete Forecast Customization: Modify revenue growth, profit margins, WACC, and other critical parameters.
- Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
- Professional-Grade Template: An expertly crafted Excel file ready for investor presentations.
- Flexible and Repeatable: Designed for versatility, making it easy to use for ongoing detailed forecasts.
Key Features
- Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA percentage, and capital investments.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional outputs in real-time.
- High-Accuracy Results: Leverages China Wafer Level CSP Co., Ltd.'s real financial data for accurate valuation assessments.
- Streamlined Scenario Analysis: Easily evaluate various assumptions and compare their results effortlessly.
- Efficiency Boost: Avoid the hassle of constructing complex valuation models from the ground up.
How It Works
- Step 1: Download the prebuilt Excel template featuring data for China Wafer Level CSP Co., Ltd. (603005SS).
- Step 2: Review the populated sheets to grasp the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including the intrinsic value of China Wafer Level CSP Co., Ltd. (603005SS).
- Step 5: Utilize the outputs to make well-informed investment decisions or produce reports.
Why Opt for China Wafer Level CSP Co., Ltd. (603005SS) Calculator?
- Reliable Data: Utilize authentic financials from China Wafer Level CSP for trustworthy valuation insights.
- Fully Customizable: Tailor essential parameters such as growth projections, WACC, and tax rates to align with your forecasts.
- Efficient: Pre-configured calculations save you from the hassle of building from the ground up.
- Professional Quality: Crafted for investors, analysts, and industry consultants seeking precision.
- Easy to Use: An accessible interface combined with clear step-by-step guidance ensures a smooth experience for all users.
Who Can Benefit from Our Solutions?
- Engineering Students: Acquire hands-on experience with advanced packaging technologies using practical examples.
- Researchers: Integrate cutting-edge methodologies into projects or academic studies.
- Investors: Validate your investment strategies and evaluate market performance for China Wafer Level CSP Co., Ltd. (603005SS).
- Industry Analysts: Enhance your analysis process with our ready-to-use, customizable models.
- Small Manufacturers: Understand the competitive landscape and how major players like China Wafer Level CSP Co., Ltd. (603005SS) operate.
Contents of the Template
- Preloaded CWLC Data: Historical and projected financial figures, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced worksheets for determining intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
- Key Ratios: Metrics for profitability, leverage, and efficiency to assess performance.
- Dashboard and Charts: Visual representations of valuation results and underlying assumptions.
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.