|
Shanghai Longcheer Technology Co Ltd Partages ordinaires - Classe A (603341.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
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Shanghai Longcheer Technology Co Ltd Ordinary Shares - Class A (603341.SS) Bundle
Intéressé à évaluer la valeur intrinsèque des actions ordinaires de Shanghai Longcheer Technology Co Ltd - Classe A? Notre calculatrice DCF (603341SS) intègre des données du monde réel avec des fonctionnalités de personnalisation complètes, vous permettant d'affiner vos prévisions et d'améliorer vos décisions 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 | 9,973.9 | 16,395.2 | 24,533.1 | 29,286.1 | 27,185.1 | 35,763.0 | 47,047.7 | 61,893.1 | 81,422.8 | 107,114.9 |
| Revenue Growth, % | 0 | 64.38 | 49.64 | 19.37 | -7.17 | 31.55 | 31.55 | 31.55 | 31.55 | 31.55 |
| EBITDA | 209.4 | 497.7 | 800.1 | 928.1 | 1,049.0 | 1,103.3 | 1,451.4 | 1,909.4 | 2,511.8 | 3,304.4 |
| EBITDA, % | 2.1 | 3.04 | 3.26 | 3.17 | 3.86 | 3.08 | 3.08 | 3.08 | 3.08 | 3.08 |
| Depreciation | 107.3 | 153.9 | 233.2 | 321.4 | 358.0 | 384.8 | 506.2 | 666.0 | 876.1 | 1,152.6 |
| Depreciation, % | 1.08 | 0.93879 | 0.95067 | 1.1 | 1.32 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 |
| EBIT | 102.1 | 343.8 | 566.9 | 606.7 | 691.0 | 718.4 | 945.1 | 1,243.4 | 1,635.7 | 2,151.8 |
| EBIT, % | 1.02 | 2.1 | 2.31 | 2.07 | 2.54 | 2.01 | 2.01 | 2.01 | 2.01 | 2.01 |
| Total Cash | 937.7 | 2,576.3 | 3,789.3 | 4,463.3 | 5,102.2 | 5,333.7 | 7,016.6 | 9,230.7 | 12,143.3 | 15,975.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 6,726.9 | 6,930.1 | 5,636.9 | 9,064.5 | 8,716.8 | 11,467.3 | 15,085.7 | 19,845.8 | 26,108.0 |
| Account Receivables, % | 0 | 41.03 | 28.25 | 19.25 | 33.34 | 24.37 | 24.37 | 24.37 | 24.37 | 24.37 |
| Inventories | .0 | 1,846.2 | 1,834.3 | 1,144.4 | 1,714.8 | 2,070.9 | 2,724.3 | 3,584.0 | 4,714.9 | 6,202.6 |
| Inventories, % | 0 | 11.26 | 7.48 | 3.91 | 6.31 | 5.79 | 5.79 | 5.79 | 5.79 | 5.79 |
| Accounts Payable | 3,209.8 | 4,989.1 | 5,661.9 | 4,308.1 | 8,049.6 | 9,299.2 | 12,233.5 | 16,093.6 | 21,171.8 | 27,852.4 |
| Accounts Payable, % | 32.18 | 30.43 | 23.08 | 14.71 | 29.61 | 26 | 26 | 26 | 26 | 26 |
| Capital Expenditure | -336.7 | -219.2 | -550.2 | -1,106.7 | -679.4 | -946.5 | -1,245.2 | -1,638.1 | -2,155.0 | -2,835.0 |
| Capital Expenditure, % | -3.38 | -1.34 | -2.24 | -3.78 | -2.5 | -2.65 | -2.65 | -2.65 | -2.65 | -2.65 |
| Tax Rate, % | 7.03 | 7.03 | 7.03 | 7.03 | 7.03 | 7.03 | 7.03 | 7.03 | 7.03 | 7.03 |
| EBITAT | 123.8 | 346.9 | 581.2 | 603.0 | 642.4 | 707.5 | 930.7 | 1,224.4 | 1,610.7 | 2,119.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 3,104.3 | -6,512.3 | 745.7 | 447.0 | 64.7 | 1,386.9 | -277.9 | -365.6 | -481.0 | -632.8 |
| WACC, % | 7.3 | 7.3 | 7.3 | 7.3 | 7.28 | 7.3 | 7.3 | 7.3 | 7.3 | 7.3 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -52.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -645 | |||||||||
| Terminal Value | -12,178 | |||||||||
| Present Terminal Value | -8,562 | |||||||||
| Enterprise Value | -8,615 | |||||||||
| Net Debt | 630 | |||||||||
| Equity Value | -9,245 | |||||||||
| Diluted Shares Outstanding, MM | 406 | |||||||||
| Equity Value Per Share | -22.76 |
Your Benefits
- Authentic 603341SS Financial Data: Access both historical and projected figures for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Automated Calculations: Dynamic computation of intrinsic value and NPV.
- Scenario Analysis: Evaluate various scenarios to forecast the future performance of Shanghai Longcheer Technology Co Ltd.
- User-Friendly and Elegant Design: Tailored for professionals but easy to navigate for newcomers.
Key Features
- Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital spending.
- Instant DCF Valuation: Quickly determines intrinsic value, NPV, and additional metrics.
- High-Precision Accuracy: Incorporates Shanghai Longcheer Technology Co Ltd’s actual financial data for precise valuation results.
- Simplified Scenario Analysis: Evaluate various assumptions and compare results effortlessly.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the prebuilt Excel template that includes data for Shanghai Longcheer Technology Co Ltd Ordinary Shares - Class A (603341SS).
- Step 2: Review the pre-filled sheets to familiarize yourself with the key metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth rates, profit margins).
- Step 4: Instantly see the recalculated results, including the intrinsic value of Shanghai Longcheer Technology Co Ltd (603341SS).
- Step 5: Use the outputs to make informed investment decisions or generate detailed reports.
Why Opt for This Calculator?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Modify parameters effortlessly to suit your analytical needs.
- Real-Time Feedback: Witness immediate changes in Shanghai Longcheer Technology Co Ltd’s valuation as you adjust the inputs.
- Pre-Configured Data: Comes with Shanghai Longcheer Technology Co Ltd’s actual financial information for swift assessments.
- Preferred by Experts: Trusted by investors and analysts for making well-informed choices.
Who Can Benefit from This Product?
- Finance Students: Master valuation methods and practice with real market data specifically for Shanghai Longcheer Technology Co Ltd Ordinary Shares - Class A (603341SS).
- Academics: Integrate advanced financial models into your lectures or research projects focused on (603341SS).
- Investors: Validate your investment strategies and evaluate the valuation results for Shanghai Longcheer Technology Co Ltd Ordinary Shares - Class A (603341SS).
- Analysts: Enhance your analysis process with a customizable DCF model tailored for (603341SS).
- Small Business Owners: Understand the analytical techniques used for large public entities like Shanghai Longcheer Technology Co Ltd (603341SS).
Contents of the Template
- Pre-Filled Data: Features Shanghai Longcheer Technology Co Ltd's historical financial information and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automatic calculations included.
- Weighted Average Cost of Capital (WACC): A specific sheet for computing WACC based on user-defined inputs.
- Key Financial Ratios: Assess Shanghai Longcheer Technology Co Ltd's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual charts and tables that summarize 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.