|
Shenzhen Leaguer Co., Ltd. (002243.SZ) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Shenzhen Leaguer Co., Ltd. (002243.SZ) Bundle
Gain insights into your Shenzhen Leaguer Co., Ltd. (002243SZ) valuation analysis using our state-of-the-art DCF Calculator! This Excel template comes preloaded with real (002243SZ) data, enabling you to adjust forecasts and assumptions to accurately determine the intrinsic value of Shenzhen Leaguer Co., Ltd.
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 | 2,183.7 | 3,008.5 | 2,617.8 | 2,515.8 | 2,320.9 | 2,397.2 | 2,475.9 | 2,557.2 | 2,641.2 | 2,728.0 |
| Revenue Growth, % | 0 | 37.77 | -12.99 | -3.9 | -7.75 | 3.29 | 3.29 | 3.29 | 3.29 | 3.29 |
| EBITDA | 921.3 | 1,173.8 | 1,019.4 | 738.4 | 611.8 | 843.1 | 870.8 | 899.4 | 929.0 | 959.5 |
| EBITDA, % | 42.19 | 39.02 | 38.94 | 29.35 | 26.36 | 35.17 | 35.17 | 35.17 | 35.17 | 35.17 |
| Depreciation | 187.4 | 276.2 | 307.4 | 336.6 | 296.7 | 266.9 | 275.7 | 284.7 | 294.1 | 303.7 |
| Depreciation, % | 8.58 | 9.18 | 11.74 | 13.38 | 12.78 | 11.13 | 11.13 | 11.13 | 11.13 | 11.13 |
| EBIT | 733.9 | 897.6 | 712.0 | 401.8 | 315.2 | 576.2 | 595.2 | 614.7 | 634.9 | 655.8 |
| EBIT, % | 33.61 | 29.83 | 27.2 | 15.97 | 13.58 | 24.04 | 24.04 | 24.04 | 24.04 | 24.04 |
| Total Cash | 2,394.3 | 2,125.7 | 2,148.5 | 1,773.9 | 2,100.4 | 1,983.6 | 2,048.7 | 2,116.0 | 2,185.6 | 2,257.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 681.4 | 1,125.5 | 1,078.8 | 993.1 | 1,010.4 | 924.5 | 954.9 | 986.3 | 1,018.7 | 1,052.1 |
| Account Receivables, % | 31.2 | 37.41 | 41.21 | 39.47 | 43.54 | 38.57 | 38.57 | 38.57 | 38.57 | 38.57 |
| Inventories | 1,766.0 | 3,376.3 | 3,367.9 | 4,035.2 | 4,558.5 | 2,305.4 | 2,381.2 | 2,459.4 | 2,540.2 | 2,623.6 |
| Inventories, % | 80.87 | 112.22 | 128.65 | 160.39 | 196.41 | 96.17 | 96.17 | 96.17 | 96.17 | 96.17 |
| Accounts Payable | 358.8 | 761.0 | 825.9 | 814.0 | 1,061.8 | 725.8 | 749.6 | 774.2 | 799.7 | 825.9 |
| Accounts Payable, % | 16.43 | 25.29 | 31.55 | 32.36 | 45.75 | 30.28 | 30.28 | 30.28 | 30.28 | 30.28 |
| Capital Expenditure | -525.1 | -229.6 | -164.6 | -261.8 | -155.4 | -264.0 | -272.7 | -281.7 | -290.9 | -300.5 |
| Capital Expenditure, % | -24.05 | -7.63 | -6.29 | -10.41 | -6.7 | -11.01 | -11.01 | -11.01 | -11.01 | -11.01 |
| Tax Rate, % | -41.03 | -41.03 | -41.03 | -41.03 | -41.03 | -41.03 | -41.03 | -41.03 | -41.03 | -41.03 |
| EBITAT | 612.9 | 608.6 | 475.4 | 402.3 | 444.5 | 481.8 | 497.7 | 514.0 | 530.9 | 548.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,813.3 | -997.0 | 738.2 | -116.3 | 292.9 | 2,487.6 | 418.4 | 432.1 | 446.3 | 461.0 |
| WACC, % | 5.35 | 5.16 | 5.14 | 5.55 | 5.55 | 5.35 | 5.35 | 5.35 | 5.35 | 5.35 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,825.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 479 | |||||||||
| Terminal Value | 35,512 | |||||||||
| Present Terminal Value | 27,365 | |||||||||
| Enterprise Value | 31,191 | |||||||||
| Net Debt | 3,323 | |||||||||
| Equity Value | 27,867 | |||||||||
| Diluted Shares Outstanding, MM | 1,211 | |||||||||
| Equity Value Per Share | 23.02 |
Benefits You Will Receive
- Authentic Shenzhen Leaguer Data: Preloaded financial metrics – covering everything from revenue to EBIT – derived from actual and projected figures.
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates to suit your analysis.
- Real-Time Valuation Adjustments: Automatic recalculations to assess how changes influence the fair value of Shenzhen Leaguer Co., Ltd. (002243SZ).
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and in-depth projections.
- Efficient and Precise: Eliminate the need to build models from the ground up while ensuring accuracy and adaptability.
Core Features
- Authentic Financial Data: Gain access to reliable historical data and future forecasts tailored for Shenzhen Leaguer Co., Ltd. (002243SZ).
- Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins to suit your analysis.
- Automatic Calculations: Experience real-time updates to DCF, Net Present Value (NPV), and cash flow evaluations.
- Interactive Dashboard: User-friendly charts and summaries to help you easily interpret your valuation findings.
- Designed for All Skill Levels: A straightforward, user-centric interface suitable for investors, CFOs, and consultants alike.
How It Functions
- Download the Template: Gain immediate access to the Excel-based Shenzhen Leaguer Co., Ltd. DCF Calculator.
- Enter Your Assumptions: Modify the yellow-highlighted cells to set your growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically refreshes to display Shenzhen Leaguer Co., Ltd.'s intrinsic value.
- Explore Scenarios: Test various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.
Why Opt for Shenzhen Leaguer Co., Ltd. (002243SZ) Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analysis in a single, powerful tool.
- Flexible Input Options: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Instantly computes intrinsic value and Net Present Value for Shenzhen Leaguer Co., Ltd.
- Ready-to-Use Data: Comes with historical and projected data for reliable analysis.
- High Professional Standards: Perfect for financial analysts, investors, and business advisors.
Who Can Benefit from Shenzhen Leaguer Co., Ltd. (002243SZ)?
- Investors: Make informed choices with our advanced valuation tool tailored for professionals.
- Financial Analysts: Streamline your workflow with a customizable DCF model designed for efficiency.
- Consultants: Effortlessly modify the template for impactful client presentations and reports.
- Finance Enthusiasts: Enhance your knowledge of valuation methods through practical, real-world applications.
- Educators and Students: Utilize it as an effective resource for finance education and practical learning.
Contents of the Template
- Pre-Filled Data: Contains Shenzhen Leaguer 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 dedicated worksheet for calculating WACC using custom inputs.
- Key Financial Ratios: Evaluate Shenzhen Leaguer Co., Ltd.'s profitability, efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth, profit 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.