NWS Holdings Limited (0659HK) DCF Valuation

NWS Holdings Limited (0659.HK) DCF Valuation

HK | Industrials | Engineering & Construction | HKSE
NWS Holdings Limited (0659HK) 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

NWS Holdings Limited (0659.HK) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Unlock the financial potential of NWS Holdings Limited like an expert! This (0659HK) DCF Calculator provides pre-filled financial data along with full flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your projections.


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 22,612.2 28,197.3 31,138.6 45,213.8 26,421.6 28,982.5 31,791.6 34,872.9 38,252.9 41,960.5
Revenue Growth, % 0 24.7 10.43 45.2 -41.56 9.69 9.69 9.69 9.69 9.69
EBITDA 2,829.1 2,875.8 2,566.4 4,531.7 6,283.2 3,753.5 4,117.4 4,516.4 4,954.2 5,434.3
EBITDA, % 12.51 10.2 8.24 10.02 23.78 12.95 12.95 12.95 12.95 12.95
Depreciation 1,559.9 2,282.6 2,245.7 2,467.4 1,758.5 1,989.3 2,182.1 2,393.6 2,625.5 2,880.0
Depreciation, % 6.9 8.1 7.21 5.46 6.66 6.86 6.86 6.86 6.86 6.86
EBIT 1,269.2 593.2 320.7 2,064.3 4,524.7 1,764.3 1,935.3 2,122.9 2,328.6 2,554.3
EBIT, % 5.61 2.1 1.03 4.57 17.13 6.09 6.09 6.09 6.09 6.09
Total Cash 23,176.7 23,944.8 27,088.5 33,074.5 25,448.7 25,584.6 28,064.4 30,784.5 33,768.2 37,041.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 6,612.6 4,997.9 .0 6,967.5 .0
Account Receivables, % 29.24 17.72 0 15.41 0
Inventories 328.6 207.0 170.0 239.6 18.4 193.2 211.9 232.5 255.0 279.7
Inventories, % 1.45 0.73411 0.54595 0.52993 0.06963999 0.66656 0.66656 0.66656 0.66656 0.66656
Accounts Payable 584.8 627.9 633.8 568.5 467.7 572.5 627.9 688.8 755.6 828.8
Accounts Payable, % 2.59 2.23 2.04 1.26 1.77 1.98 1.98 1.98 1.98 1.98
Capital Expenditure -6,018.8 -411.9 -702.8 -516.8 -490.3 -1,932.2 -2,119.5 -2,324.9 -2,550.2 -2,797.4
Capital Expenditure, % -26.62 -1.46 -2.26 -1.14 -1.86 -6.67 -6.67 -6.67 -6.67 -6.67
Tax Rate, % 23.44 23.44 23.44 23.44 23.44 23.44 23.44 23.44 23.44 23.44
EBITAT 411.7 821.5 190.0 1,680.7 3,463.9 1,233.8 1,353.4 1,484.5 1,628.4 1,786.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -10,403.6 4,471.6 6,773.7 -3,471.1 11,820.0 -2,395.0 1,102.2 1,209.1 1,326.3 1,454.8
WACC, % 3.3 4.79 3.89 4.38 4.28 4.13 4.13 4.13 4.13 4.13
PV UFCF
SUM PV UFCF 2,103.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,484
Terminal Value 69,691
Present Terminal Value 56,927
Enterprise Value 59,030
Net Debt 15,823
Equity Value 43,207
Diluted Shares Outstanding, MM 3,929
Equity Value Per Share 11.00

What You Will Receive

  • Authentic NWS Holdings Financials: Access to historical and projected data for precise valuation.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Automatic Calculations: Intrinsic value and NPV are calculated in real-time.
  • Scenario Analysis: Explore various scenarios to assess NWS Holdings’ future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • 🔍 Real-Life NWS Holdings Financials: Pre-filled historical and projected data for NWS Holdings Limited (0659HK).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas that calculate NWS Holdings' intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize NWS Holdings' valuation instantly after making adjustments.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Download: Obtain the pre-prepared Excel file containing financial data for NWS Holdings Limited (0659HK).
  • Customize: Tailor forecasts, such as revenue growth, EBITDA %, and WACC, to fit your analysis.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare their outcomes.
  • Make Decisions: Leverage the valuation insights to shape your investment approach.

Why Opt for This Calculator?

  • Reliable Data: Utilize real financial information from NWS Holdings Limited (0659HK) to achieve trustworthy valuation outcomes.
  • Customizable Options: Modify essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Efficient: Built-in calculations save you the hassle of starting from the ground up.
  • Professional-Quality Tool: Tailored for the needs of investors, analysts, and consultants.
  • User-Friendly Interface: With an intuitive design and clear step-by-step guidance, it's accessible for everyone.

Who Can Benefit from This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for portfolio assessments.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for NWS Holdings Limited (0659HK) to clients.
  • Students and Educators: Utilize real-world data for practicing and teaching financial modeling techniques.
  • Industry Enthusiasts: Gain an understanding of how companies like NWS Holdings Limited (0659HK) are assessed in the market.

Contents of the Template

  • Historical Data: Features NWS Holdings Limited's past financials and foundational forecasts.
  • DCF and Levered DCF Models: Comprehensive templates designed to assess the intrinsic value of NWS Holdings Limited (0659HK).
  • WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
  • Editable Inputs: Adjust critical drivers such as growth rates, EBITDA percentages, and CAPEX assumptions.
  • Quarterly and Annual Statements: A thorough breakdown of NWS Holdings Limited's financial performance.
  • Interactive Dashboard: Dynamically visualize valuation results and future projections.


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.

No products were found matching.