|
Pékin Kingsoft Office Software, Inc. (688111.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
Beijing Kingsoft Office Software, Inc. (688111.SS) Bundle
Évaluez les perspectives financières de Beijing Kingsoft Office Software, Inc. comme un expert! Cette calculatrice DCF (6881111SS) vous fournit des données financières pré-remplies et offre une flexibilité totale pour modifier la croissance des revenus, le WACC, les marges bénéficiaires et d'autres hypothèses critiques pour s'aligner sur vos prévisions.
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 | 2,261.0 | 3,280.1 | 3,885.0 | 4,556.0 | 5,120.8 | 6,313.8 | 7,784.7 | 9,598.2 | 11,834.3 | 14,591.2 |
| Revenue Growth, % | 0 | 45.07 | 18.44 | 17.27 | 12.4 | 23.3 | 23.3 | 23.3 | 23.3 | 23.3 |
| EBITDA | 992.3 | 1,235.1 | 1,266.4 | 1,489.6 | 1,865.4 | 2,314.2 | 2,853.3 | 3,518.0 | 4,337.6 | 5,348.1 |
| EBITDA, % | 43.89 | 37.65 | 32.6 | 32.7 | 36.43 | 36.65 | 36.65 | 36.65 | 36.65 | 36.65 |
| Depreciation | 47.1 | 95.5 | 130.3 | 124.5 | 106.4 | 166.2 | 204.9 | 252.7 | 311.5 | 384.1 |
| Depreciation, % | 2.08 | 2.91 | 3.36 | 2.73 | 2.08 | 2.63 | 2.63 | 2.63 | 2.63 | 2.63 |
| EBIT | 945.2 | 1,139.5 | 1,136.1 | 1,365.1 | 1,759.1 | 2,148.0 | 2,648.4 | 3,265.4 | 4,026.1 | 4,964.0 |
| EBIT, % | 41.8 | 34.74 | 29.24 | 29.96 | 34.35 | 34.02 | 34.02 | 34.02 | 34.02 | 34.02 |
| Total Cash | 7,628.9 | 8,195.8 | 8,207.6 | 8,298.1 | 2,282.1 | 5,613.8 | 6,921.6 | 8,534.1 | 10,522.2 | 12,973.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 400.4 | 417.5 | 502.4 | 638.2 | 579.8 | 867.5 | 1,069.6 | 1,318.8 | 1,626.0 | 2,004.9 |
| Account Receivables, % | 17.71 | 12.73 | 12.93 | 14.01 | 11.32 | 13.74 | 13.74 | 13.74 | 13.74 | 13.74 |
| Inventories | 1.3 | 2.3 | 1.2 | 1.4 | .8 | 2.6 | 3.2 | 4.0 | 4.9 | 6.0 |
| Inventories, % | 0.05961804 | 0.07002024 | 0.02980639 | 0.03100959 | 0.0156622 | 0.04122329 | 0.04122329 | 0.04122329 | 0.04122329 | 0.04122329 |
| Accounts Payable | 140.4 | 212.2 | 306.3 | 453.5 | 445.9 | 495.3 | 610.7 | 753.0 | 928.4 | 1,144.6 |
| Accounts Payable, % | 6.21 | 6.47 | 7.88 | 9.95 | 8.71 | 7.84 | 7.84 | 7.84 | 7.84 | 7.84 |
| Capital Expenditure | -55.3 | -148.8 | -176.0 | -165.8 | -175.0 | -234.5 | -289.1 | -356.5 | -439.5 | -541.9 |
| Capital Expenditure, % | -2.44 | -4.54 | -4.53 | -3.64 | -3.42 | -3.71 | -3.71 | -3.71 | -3.71 | -3.71 |
| Tax Rate, % | 6.02 | 6.02 | 6.02 | 6.02 | 6.02 | 6.02 | 6.02 | 6.02 | 6.02 | 6.02 |
| EBITAT | 886.9 | 1,060.6 | 1,059.5 | 1,294.2 | 1,653.2 | 2,014.7 | 2,484.0 | 3,062.7 | 3,776.2 | 4,655.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 617.3 | 1,061.1 | 1,024.3 | 1,264.1 | 1,636.0 | 1,706.3 | 2,312.5 | 2,851.2 | 3,515.5 | 4,334.4 |
| WACC, % | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 10,746.3 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 4,508 | |||||||||
| Terminal Value | 77,125 | |||||||||
| Present Terminal Value | 48,228 | |||||||||
| Enterprise Value | 58,974 | |||||||||
| Net Debt | -881 | |||||||||
| Equity Value | 59,855 | |||||||||
| Diluted Shares Outstanding, MM | 462 | |||||||||
| Equity Value Per Share | 129.50 |
What You Will Receive
- Authentic Kingsoft Financial Data: Pre-filled with historical and projected information for precise analysis of Beijing Kingsoft Office Software, Inc. (688111SS).
- Comprehensively Editable Template: Easily adjust critical inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Watch the intrinsic value of Beijing Kingsoft Office Software, Inc. (688111SS) refresh immediately based on your adjustments.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for reliable DCF results.
- User-Friendly Interface: Intuitive layout and straightforward instructions suitable for all skill levels.
Key Features
- Pre-Loaded Data: Historical financial statements and pre-filled forecasts for Beijing Kingsoft Office Software, Inc. (688111SS).
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Instant Results: Watch the intrinsic value of Beijing Kingsoft Office Software, Inc. (688111SS) recalibrate in real-time.
- Clear Visual Outputs: Dashboard charts provide a visual representation of valuation results and critical metrics.
- Built for Accuracy: A professional-grade tool tailored for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Kingsoft's preloaded data.
- 2. Customize Assumptions: Adjust critical inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation outcomes.
- 5. Utilize with Assurance: Share comprehensive valuation insights to inform your decisions.
Reasons to Choose Our Calculator for Kingsoft Office Software
- Precision: Leveraging real financial data from Kingsoft ensures high accuracy.
- Versatility: Tailored for users to effortlessly adjust and explore various inputs.
- Efficiency: Eliminate the complexity of creating a DCF model from the ground up.
- Expert-Level: Crafted with the precision and functionality expected by CFOs.
- Intuitive: Designed for ease of use, suitable for individuals with varying levels of financial modeling expertise.
Who Can Benefit from This Product?
- Investors: Accurately assess Beijing Kingsoft Office Software, Inc.'s (688111SS) fair value prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for enhanced financial reporting and analysis.
- Consultants: Easily customize the template for client valuation reports.
- Entrepreneurs: Discover insights into financial modeling practices employed by leading companies.
- Educators: Employ this tool as a resource for teaching valuation techniques.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Beijing Kingsoft Office Software, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC) featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models that display intrinsic value with thorough calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to assist in analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios relevant to Beijing Kingsoft Office Software.
- Dashboard and Charts: Visual representation of valuation outputs and assumptions for easy result 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.