|
Fujian Star-net Communication Co., LTD. (002396.SZ) DCF Valuation
CN | Technology | Communication Equipment | 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
Fujian Star-net Communication Co., LTD. (002396.SZ) Bundle
Looking to assess the intrinsic value of Fujian Star-net Communication Co., LTD.? Our (002396SZ) DCF Calculator integrates real-world data with extensive customization options, enabling you to refine your forecasts and make more informed investment choices.
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 | 9,265.8 | 10,304.2 | 13,548.7 | 15,740.6 | 15,907.7 | 16,836.3 | 17,819.1 | 18,859.3 | 19,960.2 | 21,125.4 |
| Revenue Growth, % | 0 | 11.21 | 31.49 | 16.18 | 1.06 | 5.84 | 5.84 | 5.84 | 5.84 | 5.84 |
| EBITDA | 943.7 | 698.7 | 898.9 | 1,076.1 | 815.1 | 1,197.4 | 1,267.3 | 1,341.3 | 1,419.6 | 1,502.5 |
| EBITDA, % | 10.18 | 6.78 | 6.63 | 6.84 | 5.12 | 7.11 | 7.11 | 7.11 | 7.11 | 7.11 |
| Depreciation | 128.3 | 147.9 | 221.6 | 295.9 | 351.8 | 287.8 | 304.6 | 322.4 | 341.2 | 361.1 |
| Depreciation, % | 1.38 | 1.44 | 1.64 | 1.88 | 2.21 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 |
| EBIT | 815.5 | 550.7 | 677.2 | 780.3 | 463.3 | 909.6 | 962.7 | 1,018.9 | 1,078.4 | 1,141.3 |
| EBIT, % | 8.8 | 5.34 | 5 | 4.96 | 2.91 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 |
| Total Cash | 2,076.0 | 2,101.2 | 2,141.4 | 4,324.8 | 4,349.7 | 3,819.2 | 4,042.1 | 4,278.1 | 4,527.8 | 4,792.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,177.2 | 2,046.5 | 2,044.7 | 1,891.8 | 2,593.1 | 2,921.7 | 3,092.3 | 3,272.8 | 3,463.8 | 3,666.0 |
| Account Receivables, % | 23.5 | 19.86 | 15.09 | 12.02 | 16.3 | 17.35 | 17.35 | 17.35 | 17.35 | 17.35 |
| Inventories | 1,649.8 | 2,323.7 | 4,039.0 | 4,705.8 | 4,145.3 | 4,246.8 | 4,494.8 | 4,757.1 | 5,034.8 | 5,328.7 |
| Inventories, % | 17.81 | 22.55 | 29.81 | 29.9 | 26.06 | 25.22 | 25.22 | 25.22 | 25.22 | 25.22 |
| Accounts Payable | 1,889.7 | 2,439.6 | 3,281.8 | 2,856.3 | 3,544.0 | 3,660.8 | 3,874.5 | 4,100.7 | 4,340.0 | 4,593.4 |
| Accounts Payable, % | 20.39 | 23.68 | 24.22 | 18.15 | 22.28 | 21.74 | 21.74 | 21.74 | 21.74 | 21.74 |
| Capital Expenditure | -295.4 | -479.2 | -418.0 | -435.6 | -434.1 | -552.9 | -585.2 | -619.3 | -655.5 | -693.8 |
| Capital Expenditure, % | -3.19 | -4.65 | -3.09 | -2.77 | -2.73 | -3.28 | -3.28 | -3.28 | -3.28 | -3.28 |
| Tax Rate, % | 7.47 | 7.47 | 7.47 | 7.47 | 7.47 | 7.47 | 7.47 | 7.47 | 7.47 | 7.47 |
| EBITAT | 807.7 | 596.2 | 812.4 | 908.9 | 428.7 | 894.3 | 946.5 | 1,001.8 | 1,060.2 | 1,122.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,296.6 | 271.4 | -255.3 | -170.1 | 893.2 | 315.9 | 461.2 | 488.1 | 516.6 | 546.7 |
| WACC, % | 5.24 | 5.24 | 5.24 | 5.24 | 5.22 | 5.23 | 5.23 | 5.23 | 5.23 | 5.23 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,980.2 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 563 | |||||||||
| Terminal Value | 25,197 | |||||||||
| Present Terminal Value | 19,523 | |||||||||
| Enterprise Value | 21,503 | |||||||||
| Net Debt | -3,268 | |||||||||
| Equity Value | 24,771 | |||||||||
| Diluted Shares Outstanding, MM | 583 | |||||||||
| Equity Value Per Share | 42.45 |
What You Will Receive
- Authentic 002396SZ Financial Data: Comes pre-populated with Fujian Star-net Communication’s historical and projected data for accurate assessments.
- Completely Customizable Template: Easily adjust key parameters such as revenue growth, WACC, and EBITDA percentages.
- Instant Calculations: Witness real-time updates to Fujian Star-net Communication’s intrinsic value as you make modifications.
- Expert Valuation Tool: Crafted for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Design: A straightforward layout and clear guidance suitable for users of all skill levels.
Key Features
- Customizable Forecast Inputs: Adjust key factors such as revenue growth, EBITDA %, and capital expenditure estimates.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and other financial outputs with ease.
- High Precision Accuracy: Leverages Fujian Star-net Communication Co., LTD.'s (002396SZ) financial data for realistic and reliable valuation results.
- Simplified Scenario Analysis: Effortlessly test various assumptions and evaluate their impacts on outcomes.
- Efficiency-Boosting Tool: Save time by eliminating the need to create intricate valuation models from the ground up.
How It Functions
- Download the Template: Gain instant access to the Excel-based Fujian Star-net DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other parameters.
- Instant Calculations: The model automatically recalculates the intrinsic value of Fujian Star-net (002396SZ).
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose Fujian Star-net Communication Co., LTD. (002396SZ)?
- Save Time: Instant access to a comprehensive communication solution – no setup required.
- Enhance Reliability: Dependable technology and data minimize the risk of communication failures.
- Fully Customizable: Adapt our services to fit your specific needs and objectives.
- User-Friendly Interface: Intuitive design and clear metrics make for effortless navigation and analysis.
- Endorsed by Professionals: Our solutions are crafted for experts who prioritize quality and efficiency.
Who Can Benefit from Fujian Star-net Communication Co., LTD. (002396SZ)?
- Investors: Make informed investment choices with a reliable valuation tool.
- Financial Analysts: Streamline your workflow with a ready-to-use DCF model that you can easily tailor.
- Consultants: Effortlessly modify the template for client pitches or detailed reports.
- Finance Enthusiasts: Enhance your knowledge of valuation methods through practical examples.
- Educators and Students: Utilize it as an effective teaching aid in finance-related disciplines.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Fujian Star-net Communication Co., LTD. (002396SZ), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated worksheet for calculating the Weighted Average Cost of Capital (WACC), featuring inputs such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that present intrinsic value along with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to aid in analysis.
- Key Ratios: Provides crucial ratios for profitability, leverage, and efficiency specific to Fujian Star-net Communication Co., LTD. (002396SZ).
- Dashboard and Charts: A visual overview of valuation outputs and assumptions, facilitating an easier analysis of results.
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.