|
Best Inc. (Meilleur) évaluation DCF
CN | Industrials | Trucking | NYSE
|
- ✓ 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
BEST Inc. (BEST) Bundle
Conçu pour la précision, notre calculatrice DCF Best Inc. (Best) vous permet d'évaluer la valorisation des meilleures Inc. en utilisant des données financières réelles, offrant une flexibilité complète pour modifier tous les paramètres clés pour des projections améliorées.
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 | 4,830.0 | 4,118.6 | 1,568.9 | 1,063.3 | 1,141.8 | 852.2 | 636.0 | 474.6 | 354.2 | 264.4 |
| Revenue Growth, % | 0 | -14.73 | -61.91 | -32.22 | 7.38 | -25.37 | -25.37 | -25.37 | -25.37 | -25.37 |
| EBITDA | -44.7 | -111.8 | -174.6 | -169.9 | -89.8 | -65.8 | -49.1 | -36.7 | -27.4 | -20.4 |
| EBITDA, % | -0.92627 | -2.72 | -11.13 | -15.98 | -7.86 | -7.72 | -7.72 | -7.72 | -7.72 | -7.72 |
| Depreciation | 67.7 | 21.6 | 26.3 | 25.9 | 26.0 | 14.2 | 10.6 | 7.9 | 5.9 | 4.4 |
| Depreciation, % | 1.4 | 0.52507 | 1.67 | 2.44 | 2.28 | 1.66 | 1.66 | 1.66 | 1.66 | 1.66 |
| EBIT | -112.4 | -133.5 | -200.9 | -195.8 | -115.8 | -80.0 | -59.7 | -44.5 | -33.2 | -24.8 |
| EBIT, % | -2.33 | -3.24 | -12.8 | -18.42 | -10.14 | -9.39 | -9.39 | -9.39 | -9.39 | -9.39 |
| Total Cash | 419.1 | 226.8 | 509.8 | 172.8 | 63.4 | 116.7 | 87.1 | 65.0 | 48.5 | 36.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 269.0 | 250.9 | 200.9 | 116.6 | 136.0 | 80.7 | 60.2 | 44.9 | 33.5 | 25.0 |
| Account Receivables, % | 5.57 | 6.09 | 12.81 | 10.97 | 11.91 | 9.47 | 9.47 | 9.47 | 9.47 | 9.47 |
| Inventories | 19.2 | 6.1 | 3.5 | 2.3 | 1.1 | 1.8 | 1.4 | 1.0 | .8 | .6 |
| Inventories, % | 0.39802 | 0.14713 | 0.22425 | 0.21281 | 0.0937247 | 0.21519 | 0.21519 | 0.21519 | 0.21519 | 0.21519 |
| Accounts Payable | 465.7 | 207.3 | 185.8 | 196.4 | 225.3 | 110.3 | 82.3 | 61.4 | 45.8 | 34.2 |
| Accounts Payable, % | 9.64 | 5.03 | 11.84 | 18.47 | 19.73 | 12.94 | 12.94 | 12.94 | 12.94 | 12.94 |
| Capital Expenditure | -323.0 | -365.2 | -30.9 | -24.1 | -22.5 | -37.1 | -27.7 | -20.7 | -15.4 | -11.5 |
| Capital Expenditure, % | -6.69 | -8.87 | -1.97 | -2.27 | -1.97 | -4.35 | -4.35 | -4.35 | -4.35 | -4.35 |
| Tax Rate, % | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 |
| EBITAT | -122.7 | -135.2 | -201.4 | -195.9 | -103.9 | -78.3 | -58.5 | -43.6 | -32.6 | -24.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -200.5 | -705.9 | -175.1 | -98.0 | -89.6 | -161.7 | -82.6 | -61.7 | -46.0 | -34.3 |
| WACC, % | 6.63 | 6.63 | 6.63 | 6.63 | 6.51 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -335.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -35 | |||||||||
| Terminal Value | -761 | |||||||||
| Present Terminal Value | -553 | |||||||||
| Enterprise Value | -888 | |||||||||
| Net Debt | 391 | |||||||||
| Equity Value | -1,280 | |||||||||
| Diluted Shares Outstanding, MM | 381 | |||||||||
| Equity Value Per Share | -3.36 |
What You Will Get
- Editable Forecast Inputs: Effortlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: BEST Inc.'s financial data pre-loaded to accelerate your analysis.
- Automatic DCF Outputs: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive Data: BEST Inc.’s historical financial statements and pre-filled projections.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Witness BEST Inc.’s intrinsic value update instantly.
- Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
- Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file containing BEST Inc.'s (BEST) comprehensive data.
- 2. Modify Assumptions: Adjust key parameters such as growth projections, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation scenarios.
- 5. Present with Confidence: Share professional valuation insights to back your strategic decisions.
Why Choose This Calculator for BEST Inc. (BEST)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your specific analysis.
- Real-Time Feedback: Observe immediate updates to BEST's valuation as you make changes.
- Pre-Loaded Data: Comes with BEST's current financial metrics for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for sound decision-making.
Who Should Use BEST Inc. (BEST)?
- Professional Investors: Develop comprehensive and accurate valuation models for investment analysis.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decision-making.
- Consultants and Advisors: Offer clients precise valuation insights for BEST Inc. (BEST) stock.
- Students and Educators: Utilize real-world data to enhance financial modeling skills and education.
- Tech Enthusiasts: Gain insights into how logistics and technology companies like BEST Inc. (BEST) are valued in the market.
What the Template Contains
- Preloaded BEST Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and 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.