|
Macrolink Culturaltainment Development Co., Ltd. (000620.SZ) DCF Valuation
CN | Industrials | Conglomerates | SHZ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Macrolink Culturaltainment Development Co., Ltd. (000620.SZ) Bundle
Designed for accuracy, our (000620SZ) DCF Calculator allows you to evaluate Macrolink Culturaltainment Development Co., Ltd. valuation using real-world financial data while providing complete flexibility to modify all key parameters for improved projections.
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 | 11,988.5 | 7,083.9 | 8,598.8 | 5,253.1 | 3,875.2 | 3,054.9 | 2,408.3 | 1,898.6 | 1,496.7 | 1,179.9 |
| Revenue Growth, % | 0 | -40.91 | 21.39 | -38.91 | -26.23 | -21.17 | -21.17 | -21.17 | -21.17 | -21.17 |
| EBITDA | 2,682.6 | 1,098.1 | -1,455.8 | 490.4 | 3,357.7 | 714.4 | 563.2 | 444.0 | 350.0 | 275.9 |
| EBITDA, % | 22.38 | 15.5 | -16.93 | 9.33 | 86.65 | 23.39 | 23.39 | 23.39 | 23.39 | 23.39 |
| Depreciation | 607.4 | 787.3 | 746.6 | 726.5 | 699.2 | 346.7 | 273.3 | 215.4 | 169.8 | 133.9 |
| Depreciation, % | 5.07 | 11.11 | 8.68 | 13.83 | 18.04 | 11.35 | 11.35 | 11.35 | 11.35 | 11.35 |
| EBIT | 2,075.2 | 310.8 | -2,202.4 | -236.1 | 2,658.5 | 367.8 | 289.9 | 228.6 | 180.2 | 142.0 |
| EBIT, % | 17.31 | 4.39 | -25.61 | -4.49 | 68.6 | 12.04 | 12.04 | 12.04 | 12.04 | 12.04 |
| Total Cash | 4,918.0 | 3,113.8 | 2,329.9 | 1,707.5 | 1,113.3 | 1,058.9 | 834.8 | 658.1 | 518.8 | 409.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 384.5 | 277.0 | 214.7 | 421.1 | 627.3 | 206.6 | 162.9 | 128.4 | 101.2 | 79.8 |
| Account Receivables, % | 3.21 | 3.91 | 2.5 | 8.02 | 16.19 | 6.76 | 6.76 | 6.76 | 6.76 | 6.76 |
| Inventories | 22,788.2 | 22,058.4 | 18,288.7 | 16,578.7 | 7,191.9 | 3,054.9 | 2,408.3 | 1,898.6 | 1,496.7 | 1,179.9 |
| Inventories, % | 190.08 | 311.39 | 212.69 | 315.6 | 185.59 | 100 | 100 | 100 | 100 | 100 |
| Accounts Payable | 7,755.9 | 7,219.8 | 6,947.5 | 6,469.8 | 2,136.7 | 2,447.8 | 1,929.7 | 1,521.2 | 1,199.2 | 945.4 |
| Accounts Payable, % | 64.69 | 101.92 | 80.8 | 123.16 | 55.14 | 80.13 | 80.13 | 80.13 | 80.13 | 80.13 |
| Capital Expenditure | -1,824.9 | -386.8 | -71.9 | -286.9 | -109.9 | -182.2 | -143.6 | -113.2 | -89.3 | -70.4 |
| Capital Expenditure, % | -15.22 | -5.46 | -0.83673 | -5.46 | -2.84 | -5.96 | -5.96 | -5.96 | -5.96 | -5.96 |
| Tax Rate, % | 17.42 | 17.42 | 17.42 | 17.42 | 17.42 | 17.42 | 17.42 | 17.42 | 17.42 | 17.42 |
| EBITAT | 1,211.7 | 386.6 | -2,503.3 | -254.7 | 2,195.5 | 324.4 | 255.7 | 201.6 | 158.9 | 125.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -15,422.5 | 1,088.4 | 1,731.0 | 1,210.8 | 7,632.3 | 5,357.5 | 557.6 | 439.6 | 346.5 | 273.2 |
| WACC, % | 31.03 | 50.31 | 50.31 | 50.31 | 42.24 | 44.84 | 44.84 | 44.84 | 44.84 | 44.84 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,231.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 279 | |||||||||
| Terminal Value | 651 | |||||||||
| Present Terminal Value | 102 | |||||||||
| Enterprise Value | 4,333 | |||||||||
| Net Debt | 394 | |||||||||
| Equity Value | 3,940 | |||||||||
| Diluted Shares Outstanding, MM | 1,852 | |||||||||
| Equity Value Per Share | 2.13 |
What You'll Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real financial data for Macrolink Culturaltainment Development Co., Ltd. (000620SZ).
- Real-World Data Insights: Access to historical performance data along with forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust key assumptions such as revenue growth, EBITDA percentages, and WACC.
- Instant Calculations: Quickly observe how your input variables influence the valuation of Macrolink Culturaltainment Development Co., Ltd. (000620SZ).
- Professional-Grade Tool: Designed for investors, CFOs, consultants, and financial analysts alike.
- User-Centric Design: Organized for simplicity and ease of navigation, complete with step-by-step guidelines.
Key Features
- Comprehensive Financial Data: Gain access to precise historical financial metrics and future forecasts for Macrolink Culturaltainment Development Co., Ltd. (000620SZ).
- Tailor-Made Forecast Assumptions: Modify highlighted input fields such as Weighted Average Cost of Capital (WACC), growth estimates, and profit margins.
- Real-Time Calculations: Enjoy automatic updates for Discounted Cash Flow (DCF), Net Present Value (NPV), and cash flow evaluations.
- User-Friendly Dashboard: View straightforward charts and summaries that effectively present your valuation findings.
- Designed for All Levels: A straightforward and intuitive layout tailored for investors, CFOs, and consultants alike.
How It Operates
- Download the Template: Gain immediate access to the Excel-based DCF Calculator for Macrolink Culturaltainment Development Co., Ltd. (000620SZ).
- Input Your Assumptions: Modify the yellow-highlighted cells with your projections for growth rates, WACC, margins, and other key factors.
- Instant Calculations: The model will automatically refresh to show the intrinsic value of Macrolink Culturaltainment Development Co., Ltd. (000620SZ).
- Test Scenarios: Experiment with various assumptions to assess how they impact valuation outcomes.
- Analyze and Decide: Leverage the findings to inform your investment strategies or financial assessments.
Why Opt for This Calculator?
- Designed for Experts: A sophisticated tool favored by analysts, CFOs, and consultants in the field.
- Comprehensive Data: Historical and projected financials for Macrolink Culturaltainment Development Co., Ltd. (000620SZ) included for precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Insightful Results: Automatically computes intrinsic value, NPV, and other essential metrics.
- User-Friendly: Step-by-step guidance ensures a seamless experience.
Who Should Use This Product?
- Individual Investors: Make educated choices about purchasing or selling shares in Macrolink Culturaltainment Development Co., Ltd. (000620SZ).
- Financial Analysts: Enhance valuation procedures with ready-to-implement financial models tailored for Macrolink Culturaltainment Development Co., Ltd. (000620SZ).
- Consultants: Provide clients with timely and precise valuation insights for Macrolink Culturaltainment Development Co., Ltd. (000620SZ).
- Business Owners: Gain an understanding of how major companies like Macrolink Culturaltainment Development Co., Ltd. (000620SZ) are valued to inform your own strategic decisions.
- Finance Students: Explore valuation methodologies using actual data and case studies related to Macrolink Culturaltainment Development Co., Ltd. (000620SZ).
Contents of the Template
- Pre-Filled Data: Contains Macrolink Culturaltainment Development Co., Ltd.'s historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specialized sheet for WACC calculation based on user-defined inputs.
- Key Financial Ratios: Evaluate Macrolink's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visual representations, including charts and tables, summarizing key 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.