![]() |
Suzhou Good-Ark Electronics Co., Ltd. (002079.SZ) DCF Valuation
CN | Technology | Semiconductors | 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
Suzhou Good-Ark Electronics Co., Ltd. (002079.SZ) Bundle
Enhance your investment strategies with the (002079SZ) DCF Calculator! Utilize actual financial data from Suzhou Good-Ark Electronics Co., Ltd., adjust growth projections and expenses, and instantly observe how these changes affect the intrinsic value of the company.
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 | 1,980.6 | 1,804.7 | 2,475.7 | 3,268.2 | 4,087.4 | 4,959.8 | 6,018.4 | 7,303.0 | 8,861.8 | 10,753.3 |
Revenue Growth, % | 0 | -8.88 | 37.18 | 32.01 | 25.06 | 21.34 | 21.34 | 21.34 | 21.34 | 21.34 |
EBITDA | 252.2 | 215.7 | 339.7 | 516.7 | 278.7 | 605.5 | 734.7 | 891.5 | 1,081.8 | 1,312.7 |
EBITDA, % | 12.73 | 11.95 | 13.72 | 15.81 | 6.82 | 12.21 | 12.21 | 12.21 | 12.21 | 12.21 |
Depreciation | 86.0 | 82.6 | 77.4 | 80.1 | 91.9 | 166.1 | 201.6 | 244.6 | 296.8 | 360.2 |
Depreciation, % | 4.34 | 4.58 | 3.13 | 2.45 | 2.25 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 |
EBIT | 166.1 | 133.1 | 262.4 | 436.6 | 186.8 | 439.4 | 533.1 | 646.9 | 785.0 | 952.6 |
EBIT, % | 8.39 | 7.38 | 10.6 | 13.36 | 4.57 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 |
Total Cash | 768.5 | 833.0 | 822.9 | 509.8 | 715.4 | 1,500.8 | 1,821.2 | 2,209.9 | 2,681.6 | 3,254.0 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 597.6 | 643.0 | 819.9 | 937.4 | 1,169.4 | 1,549.5 | 1,880.3 | 2,281.6 | 2,768.6 | 3,359.5 |
Account Receivables, % | 30.17 | 35.63 | 33.12 | 28.68 | 28.61 | 31.24 | 31.24 | 31.24 | 31.24 | 31.24 |
Inventories | 197.3 | 212.1 | 346.8 | 385.0 | 473.1 | 586.0 | 711.1 | 862.9 | 1,047.0 | 1,270.5 |
Inventories, % | 9.96 | 11.75 | 14.01 | 11.78 | 11.58 | 11.82 | 11.82 | 11.82 | 11.82 | 11.82 |
Accounts Payable | 253.3 | 240.1 | 428.9 | 299.5 | 358.8 | 608.7 | 738.6 | 896.3 | 1,087.6 | 1,319.7 |
Accounts Payable, % | 12.79 | 13.3 | 17.32 | 9.16 | 8.78 | 12.27 | 12.27 | 12.27 | 12.27 | 12.27 |
Capital Expenditure | -91.0 | -62.1 | -167.7 | -171.7 | -116.4 | -227.2 | -275.7 | -334.6 | -406.0 | -492.7 |
Capital Expenditure, % | -4.59 | -3.44 | -6.77 | -5.25 | -2.85 | -4.58 | -4.58 | -4.58 | -4.58 | -4.58 |
Tax Rate, % | 11.92 | 11.92 | 11.92 | 11.92 | 11.92 | 11.92 | 11.92 | 11.92 | 11.92 | 11.92 |
EBITAT | 140.3 | 102.9 | 223.7 | 378.5 | 164.5 | 370.6 | 449.7 | 545.7 | 662.2 | 803.5 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -406.1 | 49.9 | 10.5 | 1.9 | -120.8 | 66.4 | 49.7 | 60.3 | 73.1 | 88.7 |
WACC, % | 7.15 | 7.14 | 7.16 | 7.16 | 7.16 | 7.15 | 7.15 | 7.15 | 7.15 | 7.15 |
PV UFCF | ||||||||||
SUM PV UFCF | 272.4 | |||||||||
Long Term Growth Rate, % | 3.50 | |||||||||
Free cash flow (T + 1) | 92 | |||||||||
Terminal Value | 2,513 | |||||||||
Present Terminal Value | 1,779 | |||||||||
Enterprise Value | 2,051 | |||||||||
Net Debt | -55 | |||||||||
Equity Value | 2,106 | |||||||||
Diluted Shares Outstanding, MM | 806 | |||||||||
Equity Value Per Share | 2.61 |
What You Will Receive
- Accurate Good-Ark Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust key metrics such as WACC, tax rates, revenue growth, and capital expenditures.
- Real-Time Calculations: Automatic computation of intrinsic value and NPV as data is updated.
- Scenario Simulations: Explore various scenarios to assess the future performance of Suzhou Good-Ark Electronics (002079SZ).
- User-Friendly Interface: Designed for industry professionals while remaining approachable for newcomers.
Key Features
- Genuine Financial Data: Gain access to precise, pre-loaded historical figures and forward-looking estimates for Suzhou Good-Ark Electronics Co., Ltd. (002079SZ).
- Adjustable Forecast Parameters: Modify highlighted cells in yellow, including WACC, growth rates, and profit margins.
- Responsive Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow evaluations.
- User-Friendly Dashboard: Visualize your valuation outcomes with straightforward charts and summaries.
- Designed for All Skill Levels: An intuitive layout catering to investors, CFOs, and consultants, whether seasoned or new.
How It Works
- Step 1: Download the Excel spreadsheet.
- Step 2: Review the pre-filled financial data and forecasts for Suzhou Good-Ark Electronics Co., Ltd. ([002079SZ]).
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Choose This Calculator for Suzhou Good-Ark Electronics Co., Ltd. (002079SZ)?
- All-in-One Solution: Offers DCF, WACC, and financial ratio assessments seamlessly integrated.
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Suzhou Good-Ark Electronics.
- Preloaded Historical Data: Provides both historical and projected data for precise calculations.
- Expert-Level Quality: Perfect for financial analysts, investors, and business advisors focused on [Symbol].
Who Can Benefit from This Product?
- Investors: Assess Suzhou Good-Ark Electronics Co., Ltd.’s (002079SZ) valuation prior to making stock transactions.
- CFOs and Financial Analysts: Enhance the efficiency of valuation processes and evaluate forecasts.
- Startup Founders: Understand the valuation methodologies applied to established companies like Suzhou Good-Ark Electronics Co., Ltd.
- Consultants: Create detailed valuation reports for clients regarding Suzhou Good-Ark Electronics Co., Ltd. (002079SZ).
- Students and Educators: Utilize actual data to practice and instruct on valuation strategies.
Contents of the Template
- Preloaded Good-Ark Data: Comprehensive historical and projected financial metrics including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced worksheets for determining intrinsic value and the Weighted Average Cost of Capital.
- Customizable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
- Key Ratios: Performance indicators such as profitability, leverage, and efficiency ratios.
- Dashboard and Charts: Visual representations of valuation results and underlying 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.