|
Great Microwave Technology Co., Ltd. (688270.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
Great Microwave Technology Co., Ltd. (688270.SS) Bundle
Rationalisez votre analyse et améliorez la précision avec notre calculatrice DCF (688270SS)! En utilisant de vraies données de Great Microwave Technology Co., Ltd. et des hypothèses personnalisables, cet outil vous permet de prévoir, d'évaluer et d'évaluer (688270SS) tout 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 | 152.1 | 190.6 | 242.6 | 280.8 | 303.4 | 361.3 | 430.3 | 512.4 | 610.2 | 726.7 |
| Revenue Growth, % | 0 | 25.28 | 27.28 | 15.75 | 8.04 | 19.09 | 19.09 | 19.09 | 19.09 | 19.09 |
| EBITDA | 88.5 | 105.1 | 124.5 | 88.2 | 37.3 | 150.6 | 179.3 | 213.5 | 254.3 | 302.8 |
| EBITDA, % | 58.19 | 55.13 | 51.33 | 31.4 | 12.3 | 41.67 | 41.67 | 41.67 | 41.67 | 41.67 |
| Depreciation | 3.7 | 6.3 | 7.7 | 15.9 | 19.4 | 15.2 | 18.1 | 21.5 | 25.6 | 30.5 |
| Depreciation, % | 2.44 | 3.3 | 3.19 | 5.65 | 6.41 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 |
| EBIT | 84.8 | 98.8 | 116.8 | 72.3 | 17.9 | 135.4 | 161.2 | 192.0 | 228.7 | 272.3 |
| EBIT, % | 55.75 | 51.82 | 48.14 | 25.75 | 5.9 | 37.47 | 37.47 | 37.47 | 37.47 | 37.47 |
| Total Cash | 199.9 | 193.0 | 1,675.8 | 1,593.1 | 1,385.6 | 361.3 | 430.3 | 512.4 | 610.2 | 726.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 103.6 | 175.2 | 280.2 | 388.1 | 445.1 | 332.4 | 395.9 | 471.5 | 561.5 | 668.6 |
| Account Receivables, % | 68.12 | 91.92 | 115.5 | 138.21 | 146.73 | 92.01 | 92.01 | 92.01 | 92.01 | 92.01 |
| Inventories | 13.0 | 29.8 | 71.7 | 106.1 | 85.6 | 86.5 | 103.0 | 122.7 | 146.1 | 174.0 |
| Inventories, % | 8.54 | 15.64 | 29.57 | 37.77 | 28.22 | 23.95 | 23.95 | 23.95 | 23.95 | 23.95 |
| Accounts Payable | 4.1 | 3.5 | 21.7 | 49.6 | 54.3 | 35.4 | 42.2 | 50.3 | 59.9 | 71.3 |
| Accounts Payable, % | 2.7 | 1.84 | 8.94 | 17.68 | 17.89 | 9.81 | 9.81 | 9.81 | 9.81 | 9.81 |
| Capital Expenditure | -7.9 | -9.2 | -33.7 | -46.7 | -198.8 | -76.7 | -91.3 | -108.7 | -129.5 | -154.2 |
| Capital Expenditure, % | -5.2 | -4.84 | -13.89 | -16.63 | -65.53 | -21.22 | -21.22 | -21.22 | -21.22 | -21.22 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | 67.6 | 98.8 | 116.8 | 72.3 | 17.9 | 129.9 | 154.7 | 184.2 | 219.4 | 261.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -49.2 | 6.9 | -37.9 | -72.8 | -193.4 | 161.4 | 8.2 | 9.8 | 11.7 | 13.9 |
| WACC, % | 4.82 | 4.82 | 4.82 | 4.82 | 4.82 | 4.82 | 4.82 | 4.82 | 4.82 | 4.82 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 190.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 14 | |||||||||
| Terminal Value | 502 | |||||||||
| Present Terminal Value | 397 | |||||||||
| Enterprise Value | 588 | |||||||||
| Net Debt | -684 | |||||||||
| Equity Value | 1,272 | |||||||||
| Diluted Shares Outstanding, MM | 223 | |||||||||
| Equity Value Per Share | 5.70 |
Benefits You'll Receive
- Adjustable Forecast Parameters: Easily modify assumptions (growth %, profit margins, WACC) to explore various scenarios.
- Comprehensive Market Data: Pre-filled financial information for Great Microwave Technology Co., Ltd. (688270SS) to kickstart your evaluation.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value effortlessly.
- Tailored and Professional Design: A sleek Excel model that meets your valuation requirements.
- Designed for Analysts and Investors: Perfect for analyzing projections, assessing strategies, and enhancing efficiency.
Key Features
- Customizable Forecast Settings: Adjust essential factors such as revenue growth, EBITDA %, and capital expenditures.
- Instant DCF Valuation: Generates intrinsic value, NPV, and other financial metrics in real-time.
- High-Precision Accuracy: Leverages Great Microwave Technology Co., Ltd.'s actual financial data for trustworthy valuation results.
- Effortless Scenario Analysis: Test various assumptions and compare results with ease.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Operates
- 1. Access the Template: Download and open the Excel file containing Great Microwave Technology Co., Ltd. (688270SS)'s preloaded data.
- 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
- 3. See Results Immediately: The DCF model will automatically calculate intrinsic value and NPV for you.
- 4. Explore Scenarios: Assess various forecasts to evaluate different valuation results.
- 5. Utilize with Assurance: Present expert valuation insights to enhance your decision-making process.
Why Opt for Great Microwave Technology Co., Ltd. ([688270SS])?
- Precision: Access to authentic financial data guarantees reliable results.
- Versatility: Tailored for users to easily adjust and experiment with inputs.
- Efficiency: Bypass the complexities of creating a financial model from the ground up.
- High-Quality Standards: Crafted with the highest level of accuracy and usability intended for professionals.
- Intuitive Design: Simple to navigate, ideal for users with limited financial modeling skills.
Who Can Benefit from This Product?
- Investors: Assess Great Microwave Technology Co., Ltd.'s (688270SS) true value before making investment choices.
- Financial Officers: Utilize a high-quality DCF model for accurate financial reporting and analysis.
- Consultants: Efficiently customize the template for client valuation reports.
- Entrepreneurs: Acquire knowledge of financial modeling practices from Fortune 500 companies.
- Educators: Incorporate it as a teaching resource to illustrate valuation techniques.
Contents of the Template
- Detailed DCF Model: An editable template featuring extensive valuation calculations.
- Real-World Data: Great Microwave Technology Co., Ltd.'s (688270SS) historical and forecasted financials are preloaded for your analysis.
- Customizable Assumptions: Modify WACC, growth rates, and tax parameters to explore various scenarios.
- Financial Statements: Comprehensive annual and quarterly breakdowns for enhanced insights.
- Key Financial Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Visual Dashboard: Includes charts and tables for clear and actionable 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.