|
Shenzhen Jieshun Science and Technology Industry Co.,Ltd. (002609.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 Jieshun Science and Technology Industry Co.,Ltd. (002609.SZ) Bundle
Optimize your time and improve precision with our (002609SZ) DCF Calculator! Utilizing real data from Shenzhen Jieshun Science and Technology Industry Co., Ltd. and customizable assumptions, this tool empowers you to forecast, analyze, and value (002609SZ) like a seasoned investor.
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 | 1,371.2 | 1,504.9 | 1,375.7 | 1,644.8 | 1,578.9 | 1,644.8 | 1,713.6 | 1,785.2 | 1,859.8 | 1,937.5 |
| Revenue Growth, % | 0 | 9.75 | -8.59 | 19.56 | -4.01 | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 |
| EBITDA | 259.9 | 266.8 | 197.7 | 312.9 | 226.3 | 277.7 | 289.3 | 301.4 | 314.0 | 327.1 |
| EBITDA, % | 18.96 | 17.73 | 14.37 | 19.03 | 14.33 | 16.88 | 16.88 | 16.88 | 16.88 | 16.88 |
| Depreciation | 73.0 | 112.7 | 171.6 | 237.6 | 167.5 | 165.6 | 172.5 | 179.7 | 187.3 | 195.1 |
| Depreciation, % | 5.32 | 7.49 | 12.48 | 14.45 | 10.61 | 10.07 | 10.07 | 10.07 | 10.07 | 10.07 |
| EBIT | 186.9 | 154.1 | 26.1 | 75.3 | 58.8 | 112.1 | 116.8 | 121.7 | 126.7 | 132.0 |
| EBIT, % | 13.63 | 10.24 | 1.9 | 4.58 | 3.73 | 6.81 | 6.81 | 6.81 | 6.81 | 6.81 |
| Total Cash | 1,036.2 | 763.2 | 744.2 | 851.0 | 684.4 | 906.2 | 944.1 | 983.5 | 1,024.6 | 1,067.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 788.9 | 903.2 | 732.5 | 677.4 | 546.0 | 811.1 | 845.0 | 880.4 | 917.1 | 955.5 |
| Account Receivables, % | 57.54 | 60.02 | 53.25 | 41.18 | 34.58 | 49.31 | 49.31 | 49.31 | 49.31 | 49.31 |
| Inventories | 157.1 | 356.2 | 437.0 | 420.8 | 415.0 | 390.7 | 407.0 | 424.0 | 441.8 | 460.2 |
| Inventories, % | 11.46 | 23.67 | 31.77 | 25.58 | 26.29 | 23.75 | 23.75 | 23.75 | 23.75 | 23.75 |
| Accounts Payable | 256.6 | 336.3 | 251.8 | 251.4 | 184.7 | 284.1 | 296.0 | 308.3 | 321.2 | 334.6 |
| Accounts Payable, % | 18.72 | 22.35 | 18.31 | 15.28 | 11.7 | 17.27 | 17.27 | 17.27 | 17.27 | 17.27 |
| Capital Expenditure | -112.7 | -311.3 | -182.6 | -60.6 | -67.5 | -164.9 | -171.8 | -179.0 | -186.5 | -194.3 |
| Capital Expenditure, % | -8.22 | -20.69 | -13.27 | -3.68 | -4.27 | -10.03 | -10.03 | -10.03 | -10.03 | -10.03 |
| Tax Rate, % | 25.42 | 25.42 | 25.42 | 25.42 | 25.42 | 25.42 | 25.42 | 25.42 | 25.42 | 25.42 |
| EBITAT | 161.0 | 133.6 | 44.1 | 65.8 | 43.9 | 97.5 | 101.6 | 105.8 | 110.2 | 114.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -568.2 | -298.7 | 38.5 | 313.8 | 214.4 | -43.3 | 63.9 | 66.6 | 69.4 | 72.3 |
| WACC, % | 6.05 | 6.05 | 6.08 | 6.05 | 6.02 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 180.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 75 | |||||||||
| Terminal Value | 3,668 | |||||||||
| Present Terminal Value | 2,735 | |||||||||
| Enterprise Value | 2,916 | |||||||||
| Net Debt | -432 | |||||||||
| Equity Value | 3,347 | |||||||||
| Diluted Shares Outstanding, MM | 644 | |||||||||
| Equity Value Per Share | 5.19 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled financial data for Shenzhen Jieshun Science and Technology Industry Co., Ltd. (002609SZ).
- Real Data Insights: Access to historical performance metrics and forward-looking projections (displayed in the highlighted cells).
- Flexible Forecasting: Adjust key assumptions such as revenue growth rates, EBITDA percentages, and WACC.
- Instant Calculations: Immediately observe how your changes influence the valuation of Shenzhen Jieshun Science and Technology Industry Co., Ltd. (002609SZ).
- Professional-Grade Tool: Designed for investors, CFOs, consultants, and financial analysts in the industry.
- User-Friendly Interface: Organized for simplicity and efficiency, complete with step-by-step guidance.
Key Features
- Comprehensive Data: Historical financial reports and pre-loaded projections for Shenzhen Jieshun Science and Technology Industry Co., Ltd. (002609SZ).
- Customizable Inputs: Modify parameters such as WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Calculations: Instantly observe the recalibration of Shenzhen Jieshun's intrinsic value.
- Informative Visual Displays: Dashboard visualizations showcase valuation outcomes and essential metrics.
- Precision-Engineered: A reliable tool tailored for analysts, investors, and finance professionals.
How It Operates
- 1. Access the Template: Download and open the Excel file containing Shenzhen Jieshun Science and Technology Industry Co.,Ltd.'s (002609SZ) preloaded data.
- 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically computes the intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
- 5. Present with Confidence: Deliver professional valuation insights to enhance your decision-making.
Why Choose This Calculator for Shenzhen Jieshun Science and Technology Industry Co., Ltd. (002609SZ)?
- User-Friendly Design: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Effortlessly adjust parameters to suit your analysis needs.
- Real-Time Adjustments: Instantly view changes in valuation for Shenzhen Jieshun as you modify inputs.
- Pre-Loaded Data: Comes equipped with the latest financial figures for Shenzhen Jieshun for swift evaluations.
- Preferred by Experts: Widely utilized by investors and analysts for sound decision-making.
Who Can Benefit from Shenzhen Jieshun Science and Technology Industry Co., Ltd. (002609SZ)?
- Investors: Make informed investment choices with a reliable valuation tool tailored for professionals.
- Financial Analysts: Increase efficiency with a ready-to-use DCF model that can be easily customized.
- Consultants: Swiftly modify the template for impactful client presentations or comprehensive reports.
- Finance Enthusiasts: Enhance your knowledge of valuation methods through practical, real-world examples.
- Educators and Students: Leverage this resource as a hands-on learning aid in finance-focused curricula.
Contents of the Template
- Pre-Filled Data: Contains Shenzhen Jieshun Science and Technology Industry Co., Ltd.'s historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using custom inputs.
- Key Financial Ratios: Assess Shenzhen Jieshun's profitability, efficiency, and leverage.
- Customizable Inputs: Easily adjust revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual summaries with charts and tables highlighting 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.