|
Riambe Tech DVLP Co (603082.SS) Valation 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
RIAMB (Beijing) Tech Dvlp Co (603082.SS) Bundle
Conçu pour la précision, notre calculatrice DCF (603082SS) vous permet d'évaluer l'évaluation de Riamb (Beijing) Tech DVLP Co 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 | 1,106.1 | 1,327.5 | 1,577.6 | 1,863.5 | 2,061.8 | 2,410.3 | 2,817.7 | 3,294.0 | 3,850.8 | 4,501.8 |
| Revenue Growth, % | 0 | 20.01 | 18.84 | 18.12 | 10.64 | 16.9 | 16.9 | 16.9 | 16.9 | 16.9 |
| EBITDA | 90.6 | 139.2 | 156.0 | 181.6 | 200.9 | 231.7 | 270.8 | 316.6 | 370.1 | 432.7 |
| EBITDA, % | 8.19 | 10.48 | 9.89 | 9.75 | 9.74 | 9.61 | 9.61 | 9.61 | 9.61 | 9.61 |
| Depreciation | .5 | 5.0 | 8.2 | 9.0 | 10.6 | 9.3 | 10.9 | 12.7 | 14.9 | 17.4 |
| Depreciation, % | 0.04531187 | 0.37318 | 0.51895 | 0.48484 | 0.51258 | 0.38697 | 0.38697 | 0.38697 | 0.38697 | 0.38697 |
| EBIT | 90.1 | 134.2 | 147.8 | 172.6 | 190.3 | 222.3 | 259.9 | 303.9 | 355.2 | 415.3 |
| EBIT, % | 8.15 | 10.11 | 9.37 | 9.26 | 9.23 | 9.22 | 9.22 | 9.22 | 9.22 | 9.22 |
| Total Cash | 6.9 | 241.2 | 220.8 | 306.1 | 1,055.8 | 484.1 | 565.9 | 661.6 | 773.4 | 904.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 847.1 | 899.6 | 484.4 | 844.0 | 818.2 | 1,253.5 | 1,465.4 | 1,713.1 | 2,002.7 | 2,341.2 |
| Account Receivables, % | 76.58 | 67.77 | 30.71 | 45.29 | 39.69 | 52.01 | 52.01 | 52.01 | 52.01 | 52.01 |
| Inventories | 1,186.5 | 1,447.4 | 1,739.0 | 1,774.5 | 1,653.7 | 2,291.8 | 2,679.2 | 3,132.1 | 3,661.6 | 4,280.5 |
| Inventories, % | 107.27 | 109.04 | 110.23 | 95.22 | 80.21 | 95.09 | 95.09 | 95.09 | 95.09 | 95.09 |
| Accounts Payable | 890.5 | 892.8 | 958.5 | 911.4 | 748.3 | 1,415.9 | 1,655.2 | 1,935.0 | 2,262.1 | 2,644.5 |
| Accounts Payable, % | 80.51 | 67.26 | 60.75 | 48.91 | 36.3 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 |
| Capital Expenditure | -.1 | -4.3 | -7.2 | -6.3 | -93.6 | -27.3 | -32.0 | -37.4 | -43.7 | -51.1 |
| Capital Expenditure, % | -0.00924845 | -0.32701 | -0.45897 | -0.33735 | -4.54 | -1.13 | -1.13 | -1.13 | -1.13 | -1.13 |
| Tax Rate, % | 10.27 | 10.27 | 10.27 | 10.27 | 10.27 | 10.27 | 10.27 | 10.27 | 10.27 | 10.27 |
| EBITAT | 80.0 | 119.1 | 133.1 | 156.4 | 170.8 | 199.2 | 232.8 | 272.2 | 318.2 | 372.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,062.7 | -191.4 | 323.4 | -283.0 | 71.2 | -224.7 | -148.2 | -173.2 | -202.5 | -236.8 |
| WACC, % | 6.53 | 6.53 | 6.53 | 6.53 | 6.53 | 6.53 | 6.53 | 6.53 | 6.53 | 6.53 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -814.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -242 | |||||||||
| Terminal Value | -5,332 | |||||||||
| Present Terminal Value | -3,887 | |||||||||
| Enterprise Value | -4,701 | |||||||||
| Net Debt | -1,051 | |||||||||
| Equity Value | -3,651 | |||||||||
| Diluted Shares Outstanding, MM | 159 | |||||||||
| Equity Value Per Share | -22.96 |
What You Will Gain
- Authentic RIAMB Financial Data: Pre-loaded with RIAMB’s historical and forecasted figures for accurate analysis.
- Completely Customizable Template: Effortlessly adjust crucial inputs such as revenue growth, WACC, and EBITDA percentages.
- Instant Calculations: Observe RIAMB’s intrinsic value update in real-time as you make changes.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- User-Friendly Layout: Intuitive design and straightforward instructions accessible for all skill levels.
Key Features
- Customizable Forecast Inputs: Adjust essential variables such as revenue growth, EBITDA %, and capital expenditure.
- Seamless DCF Valuation: Instantly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages real-world financial data from RIAMB (Beijing) Tech Dvlp Co (603082SS) for reliable valuation results.
- Effortless Scenario Analysis: Easily evaluate multiple assumptions and compare results side by side.
- Efficiency Booster: Streamline your process by avoiding the complexities of building valuation models from the ground up.
How It Functions
- Step 1: Download the Excel spreadsheet.
- Step 2: Examine the pre-filled financial information and projections for RIAMB (Beijing) Tech Dvlp Co (603082SS).
- Step 3: Adjust key parameters such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model refresh in real-time as you modify the assumptions.
- Step 5: Evaluate the outputs and leverage the findings for your investment strategies.
Why Choose the RIAMB (603082SS) Calculator?
- Reliable Data: Utilize accurate financial information from RIAMB to ensure dependable valuation results.
- Flexible Options: Tailor key metrics such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency Boost: Pre-configured calculations help you avoid starting from the ground up.
- Professional Tool: Perfectly crafted for investors, analysts, and consultants alike.
- User-Centric Design: An intuitive interface and clear instructions make it accessible for every user.
Who Would Benefit from This Product?
- Institutional Investors: Develop comprehensive and accurate valuation models for evaluating portfolios.
- Corporate Finance Departments: Assess different valuation scenarios to inform corporate strategy.
- Consultants and Financial Advisors: Deliver precise valuation insights for RIAMB (603082SS) stock to clients.
- Students and Instructors: Utilize real-world data to enhance learning and practice in financial modeling.
- Technology Aficionados: Gain insights into the market valuation of tech firms like RIAMB (603082SS).
Contents of the Template
- Historical Data: Features past financial information and baseline forecasts for RIAMB (Beijing) Tech Dvlp Co (603082SS).
- DCF and Levered DCF Models: Comprehensive templates for assessing the intrinsic value of RIAMB (Beijing) Tech Dvlp Co (603082SS).
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential parameters such as growth rates, EBITDA percentage, and CAPEX estimates.
- Quarterly and Annual Statements: A thorough analysis of RIAMB (Beijing) Tech Dvlp Co (603082SS)’s financials.
- Interactive Dashboard: Dynamically visualize valuation outcomes and forecasts.
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.