|
Huizhou China Eagle Electronic Technology Inc. (002579.SZ) DCF Valuation
CN | Technology | Hardware, Equipment & Parts | 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
Huizhou China Eagle Electronic Technology Inc. (002579.SZ) Bundle
Whether you’re an investor or an analyst, this (002579SZ) DCF Calculator is your go-to resource for accurate valuation. With real data from Huizhou China Eagle Electronic Technology Inc., you can adjust forecasts and observe the effects in real time.
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 | 2,098.8 | 2,339.7 | 2,944.8 | 3,054.3 | 2,623.8 | 2,800.6 | 2,989.4 | 3,191.0 | 3,406.1 | 3,635.7 |
| Revenue Growth, % | 0 | 11.48 | 25.87 | 3.72 | -14.1 | 6.74 | 6.74 | 6.74 | 6.74 | 6.74 |
| EBITDA | 347.6 | 364.1 | 355.6 | 153.1 | 202.3 | 318.8 | 340.3 | 363.2 | 387.7 | 413.9 |
| EBITDA, % | 16.56 | 15.56 | 12.08 | 5.01 | 7.71 | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 |
| Depreciation | 120.1 | 134.2 | 183.3 | 288.8 | 259.6 | 207.4 | 221.4 | 236.3 | 252.3 | 269.3 |
| Depreciation, % | 5.72 | 5.74 | 6.22 | 9.46 | 9.89 | 7.41 | 7.41 | 7.41 | 7.41 | 7.41 |
| EBIT | 227.5 | 229.8 | 172.3 | -135.8 | -57.3 | 111.4 | 118.9 | 126.9 | 135.5 | 144.6 |
| EBIT, % | 10.84 | 9.82 | 5.85 | -4.44 | -2.18 | 3.98 | 3.98 | 3.98 | 3.98 | 3.98 |
| Total Cash | 449.0 | 1,214.1 | 358.1 | 372.5 | 525.2 | 659.0 | 703.5 | 750.9 | 801.5 | 855.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 823.4 | 1,003.8 | 1,173.3 | 1,161.9 | 872.3 | 1,082.5 | 1,155.5 | 1,233.4 | 1,316.5 | 1,405.3 |
| Account Receivables, % | 39.23 | 42.9 | 39.84 | 38.04 | 33.25 | 38.65 | 38.65 | 38.65 | 38.65 | 38.65 |
| Inventories | 387.4 | 450.9 | 743.2 | 654.6 | 598.2 | 600.4 | 640.9 | 684.1 | 730.3 | 779.5 |
| Inventories, % | 18.46 | 19.27 | 25.24 | 21.43 | 22.8 | 21.44 | 21.44 | 21.44 | 21.44 | 21.44 |
| Accounts Payable | 961.5 | 1,069.4 | 1,820.4 | 1,565.4 | 1,288.6 | 1,421.0 | 1,516.8 | 1,619.1 | 1,728.2 | 1,844.7 |
| Accounts Payable, % | 45.81 | 45.71 | 61.82 | 51.25 | 49.11 | 50.74 | 50.74 | 50.74 | 50.74 | 50.74 |
| Capital Expenditure | -206.8 | -895.0 | -1,588.9 | -424.7 | -301.5 | -713.9 | -762.1 | -813.4 | -868.3 | -926.8 |
| Capital Expenditure, % | -9.85 | -38.25 | -53.95 | -13.91 | -11.49 | -25.49 | -25.49 | -25.49 | -25.49 | -25.49 |
| Tax Rate, % | 5.64 | 5.64 | 5.64 | 5.64 | 5.64 | 5.64 | 5.64 | 5.64 | 5.64 | 5.64 |
| EBITAT | 185.0 | 206.3 | 165.1 | -129.5 | -54.1 | 101.7 | 108.6 | 115.9 | 123.7 | 132.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -151.1 | -690.5 | -951.3 | -420.3 | -26.8 | -484.8 | -449.7 | -480.0 | -512.4 | -546.9 |
| WACC, % | 6.75 | 6.86 | 6.94 | 6.93 | 6.92 | 6.88 | 6.88 | 6.88 | 6.88 | 6.88 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -2,025.3 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -569 | |||||||||
| Terminal Value | -19,755 | |||||||||
| Present Terminal Value | -14,164 | |||||||||
| Enterprise Value | -16,190 | |||||||||
| Net Debt | 1,802 | |||||||||
| Equity Value | -17,991 | |||||||||
| Diluted Shares Outstanding, MM | 624 | |||||||||
| Equity Value Per Share | -28.85 |
What You Will Receive
- Pre-Filled Financial Model: Utilizes Huizhou China Eagle Electronic Technology Inc.'s actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Immediate Calculations: Automatic updates guarantee you view results dynamically as adjustments are made.
- Professional-Grade Template: An expertly crafted Excel file aimed at delivering high-quality valuations.
- Flexible and Reusable: Designed for adaptability, enabling repeated application for in-depth forecasting.
Key Features
- 🔍 Real-Life (002579SZ) Financials: Pre-filled historical and projected data for Huizhou China Eagle Electronic Technology Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate the intrinsic value of (002579SZ) using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize the valuation of (002579SZ) instantly after making adjustments.
- Scenario Analysis: Explore and compare results for different financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine the pre-filled data for Huizhou China Eagle Electronic Technology Inc. (002579SZ) (historical and projected).
- Step 3: Modify key assumptions (yellow cells) based on your detailed analysis.
- Step 4: Observe the automatic recalculations for the intrinsic value of Huizhou China Eagle Electronic Technology Inc. (002579SZ).
- Step 5: Utilize the results for making investment decisions or for reporting purposes.
Why Opt for This Calculator?
- Reliable Information: Accurate financial data from Huizhou China Eagle Electronic Technology Inc. guarantees trustworthy valuation outcomes.
- Flexible Options: Tailor essential metrics such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency Boost: Pre-configured calculations save you the hassle of building from the ground up.
- Expert-Level Tool: Crafted for investors, analysts, and consultants alike.
- Easy to Use: A straightforward design with clear, step-by-step guidance for users of all experience levels.
Who Can Benefit from This Product?
- Investors: Accurately assess the fair value of Huizhou China Eagle Electronic Technology Inc. (002579SZ) before making investment choices.
- CFOs: Utilize a professional-grade DCF model for precise financial reporting and analysis.
- Consultants: Efficiently adapt the template for client valuation reports related to Huizhou China Eagle.
- Entrepreneurs: Gain valuable insights into financial modeling practices employed by leading companies.
- Educators: Employ it as a teaching aid to illustrate various valuation methodologies.
Contents of the Template
- Historical Data: Contains detailed financial information and baseline forecasts for Huizhou China Eagle Electronic Technology Inc. (002579SZ).
- DCF and Levered DCF Models: Comprehensive templates designed to assess the intrinsic value of Huizhou China Eagle Electronic Technology Inc. (002579SZ).
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize essential parameters such as growth rates, EBITDA %, and CAPEX predictions.
- Quarterly and Annual Statements: An in-depth overview of the financial performance of Huizhou China Eagle Electronic Technology Inc. (002579SZ).
- Interactive Dashboard: Dynamically visualize valuation outcomes and forecasts.
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.