China Tower Corporation Limited (0788HK) DCF Valuation

China Tower Corporation Limited (0788.HK) DCF Valuation

CN | Communication Services | Telecommunications Services | HKSE
China Tower Corporation Limited (0788HK) 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

China Tower Corporation Limited (0788.HK) Bundle

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

TOTAL:

Explore the financial prospects of China Tower Corporation Limited (0788HK) with our user-friendly DCF Calculator! Simply enter your assumptions for growth, margins, and costs to calculate the intrinsic value of China Tower Corporation Limited (0788HK) and inform your investment decisions.


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 88,526.4 94,514.8 100,611.3 102,618.7 106,726.3 111,852.7 117,225.2 122,855.8 128,756.8 134,941.3
Revenue Growth, % 0 6.76 6.45 2 4 4.8 4.8 4.8 4.8 4.8
EBITDA 65,365.1 69,143.1 69,930.1 70,634.2 58,311.3 76,052.2 79,705.2 83,533.6 87,545.9 91,750.9
EBITDA, % 73.84 73.16 69.51 68.83 54.64 67.99 67.99 67.99 67.99 67.99
Depreciation 51,866.6 54,559.5 54,068.3 53,541.1 41,059.9 58,320.3 61,121.6 64,057.4 67,134.2 70,358.8
Depreciation, % 58.59 57.73 53.74 52.17 38.47 52.14 52.14 52.14 52.14 52.14
EBIT 13,498.5 14,583.6 15,861.8 17,093.1 17,251.4 17,731.9 18,583.6 19,476.2 20,411.7 21,392.1
EBIT, % 15.25 15.43 15.77 16.66 16.16 15.85 15.85 15.85 15.85 15.85
Total Cash 5,503.8 7,063.6 5,585.6 5,657.7 4,879.4 6,560.7 6,875.9 7,206.1 7,552.2 7,915.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 26,891.2 31,642.8 39,835.2 70,775.0 86,711.1
Account Receivables, % 30.38 33.48 39.59 68.97 81.25
Inventories 14,761.5 14,060.7 8,826.5 -72,115.5 .0 -6,700.2 -7,022.0 -7,359.3 -7,712.8 -8,083.2
Inventories, % 16.67 14.88 8.77 -70.28 0 -5.99 -5.99 -5.99 -5.99 -5.99
Accounts Payable 34,341.2 27,577.8 29,086.3 30,876.5 36,315.9 36,015.6 37,745.5 39,558.5 41,458.6 43,449.9
Accounts Payable, % 38.79 29.18 28.91 30.09 34.03 32.2 32.2 32.2 32.2 32.2
Capital Expenditure -41,478.0 -35,667.5 -31,287.0 -36,544.0 -32,517.2 -40,662.4 -42,615.5 -44,662.4 -46,807.6 -49,055.9
Capital Expenditure, % -46.85 -37.74 -31.1 -35.61 -30.47 -36.35 -36.35 -36.35 -36.35 -36.35
Tax Rate, % 24.01 24.01 24.01 24.01 24.01 24.01 24.01 24.01 24.01 24.01
EBITAT 10,321.0 11,116.3 12,090.4 12,987.7 13,109.3 13,507.4 14,156.2 14,836.2 15,548.8 16,295.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 13,398.2 19,194.0 33,422.1 81,777.1 -60,960.1 67,530.3 31,988.4 33,524.9 35,135.2 36,822.8
WACC, % 4.57 4.57 4.57 4.57 4.57 4.57 4.57 4.57 4.57 4.57
PV UFCF
SUM PV UFCF 181,987.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 37,559
Terminal Value 1,461,720
Present Terminal Value 1,169,064
Enterprise Value 1,351,052
Net Debt 98,185
Equity Value 1,252,867
Diluted Shares Outstanding, MM 17,481
Equity Value Per Share 71.67

Benefits You Will Receive

  • Authentic CTT Financial Data: Pre-filled with China Tower Corporation Limited's historical and forecasted data for accurate analysis.
  • Customizable Template: Adjust essential inputs like revenue growth, WACC, and EBITDA % effortlessly.
  • Instantaneous Calculations: Observe the intrinsic value of China Tower Corporation Limited update in real-time as you make changes.
  • Professional Valuation Tool: Tailored for investors, analysts, and consultants in pursuit of precise DCF outcomes.
  • Easy-to-Use Design: Intuitive layout and straightforward instructions suitable for all skill levels.

Key Features

  • 🔍 Real-Life CTC Financials: Pre-filled historical and projected data for China Tower Corporation Limited (0788HK).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Integrated formulas compute China Tower’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize China Tower’s valuation immediately after making adjustments.
  • Scenario Analysis: Evaluate and compare outcomes for different financial assumptions side-by-side.

How It Works

  • 1. Access the Template: Download and open the Excel file containing China Tower Corporation Limited’s preloaded data.
  • 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Analyze different valuation outcomes by comparing multiple forecasts.
  • 5. Present with Confidence: Deliver professional valuation insights to bolster your decision-making process.

Why Choose This Calculator for China Tower Corporation Limited (0788HK)?

  • User-Friendly Interface: Suitable for both newcomers and seasoned analysts.
  • Customizable Inputs: Easily adjust parameters to align with your evaluations.
  • Real-Time Updates: Observe immediate changes to China Tower’s valuation as you modify inputs.
  • Preconfigured Data: Comes equipped with China Tower’s actual financial figures for swift assessments.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Utilize This Product?

  • Investors: Assess China Tower Corporation Limited’s (0788HK) valuation prior to making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation procedures and evaluate financial projections.
  • Startup Founders: Understand the valuation strategies of large public entities like China Tower Corporation Limited (0788HK).
  • Consultants: Produce comprehensive valuation reports for clients based on China Tower Corporation Limited (0788HK) data.
  • Students and Educators: Utilize real-time data to learn and instruct valuation methodologies.

Components of the Template

  • In-Depth DCF Model: Editable template featuring comprehensive valuation computations.
  • Current Financial Data: Historical and projected financial information for China Tower Corporation Limited (0788HK) preloaded for analysis.
  • Modifiable Assumptions: Tailor WACC, growth rates, and tax considerations to explore different scenarios.
  • Complete Financial Statements: Detailed annual and quarterly reports to gain deeper insights.
  • Essential Ratios: Integrated analysis covering profitability, efficiency, and leverage metrics.
  • Interactive Dashboard with Visuals: Graphs and tables presenting clear and actionable findings.


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.