|
Meitu, Inc. (1357.HK) DCF Valuation |
- ✓ 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
Meitu, Inc. (1357.HK) Bundle
Enhance your investment strategy with the Meitu, Inc. (1357HK) DCF Calculator! Gain access to real Meitu financial data, adjust growth projections and expenses, and observe how these modifications affect the intrinsic value of Meitu, Inc. (1357HK) 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 | 1,047.4 | 1,278.9 | 1,784.5 | 2,233.6 | 2,887.5 | 3,725.4 | 4,806.4 | 6,201.2 | 8,000.7 | 10,322.4 |
| Revenue Growth, % | 0 | 22.1 | 39.53 | 25.17 | 29.27 | 29.02 | 29.02 | 29.02 | 29.02 | 29.02 |
| EBITDA | -319.6 | -51.0 | 78.9 | -50.4 | 342.8 | -152.5 | -196.7 | -253.8 | -327.5 | -422.5 |
| EBITDA, % | -30.51 | -3.99 | 4.42 | -2.26 | 11.87 | -4.09 | -4.09 | -4.09 | -4.09 | -4.09 |
| Depreciation | 137.0 | 102.1 | 81.3 | 67.2 | 30.8 | 221.3 | 285.5 | 368.4 | 475.3 | 613.2 |
| Depreciation, % | 13.08 | 7.98 | 4.56 | 3.01 | 1.07 | 5.94 | 5.94 | 5.94 | 5.94 | 5.94 |
| EBIT | -456.6 | -153.1 | -2.4 | -117.6 | 312.0 | -373.8 | -482.2 | -622.2 | -802.7 | -1,035.7 |
| EBIT, % | -43.59 | -11.97 | -0.13661 | -5.27 | 10.81 | -10.03 | -10.03 | -10.03 | -10.03 | -10.03 |
| Total Cash | 2,690.2 | 2,176.5 | 1,315.5 | 1,435.3 | 1,407.9 | 2,881.5 | 3,717.7 | 4,796.5 | 6,188.4 | 7,984.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 703.2 | 744.4 | 1,088.7 | 923.1 | 1,204.4 | 2,007.1 | 2,589.6 | 3,341.0 | 4,310.6 | 5,561.4 |
| Account Receivables, % | 67.14 | 58.21 | 61.01 | 41.33 | 41.71 | 53.88 | 53.88 | 53.88 | 53.88 | 53.88 |
| Inventories | 15.3 | 1.6 | 5.2 | 27.4 | 57.7 | 38.0 | 49.1 | 63.3 | 81.7 | 105.4 |
| Inventories, % | 1.46 | 0.12362 | 0.29345 | 1.23 | 2 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 |
| Accounts Payable | 126.2 | 115.3 | 111.6 | 144.9 | 150.6 | 290.7 | 375.1 | 483.9 | 624.3 | 805.5 |
| Accounts Payable, % | 12.05 | 9.01 | 6.25 | 6.49 | 5.22 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 |
| Capital Expenditure | -13.7 | -376.6 | -37.1 | -54.0 | -60.4 | -278.2 | -358.9 | -463.1 | -597.4 | -770.8 |
| Capital Expenditure, % | -1.3 | -29.44 | -2.08 | -2.42 | -2.09 | -7.47 | -7.47 | -7.47 | -7.47 | -7.47 |
| Tax Rate, % | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 |
| EBITAT | -457.6 | -173.8 | -9.9 | -63.2 | 269.4 | -329.0 | -424.4 | -547.6 | -706.5 | -911.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -926.5 | -486.6 | -317.3 | 126.8 | -66.0 | -1,028.9 | -1,007.0 | -1,299.2 | -1,676.2 | -2,162.6 |
| WACC, % | 10.52 | 10.52 | 10.52 | 10.51 | 10.52 | 10.52 | 10.52 | 10.52 | 10.52 | 10.52 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -5,153.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -2,206 | |||||||||
| Terminal Value | -25,899 | |||||||||
| Present Terminal Value | -15,709 | |||||||||
| Enterprise Value | -20,862 | |||||||||
| Net Debt | -589 | |||||||||
| Equity Value | -20,272 | |||||||||
| Diluted Shares Outstanding, MM | 4,465 | |||||||||
| Equity Value Per Share | -4.54 |
What You Will Receive
- Adjustable Forecast Inputs: Seamlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-Time Financial Data: Meitu, Inc.’s financial data pre-loaded to accelerate your analysis.
- Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional Design: A refined Excel model tailored to suit your valuation requirements.
- Engineered for Analysts and Investors: Perfect for testing forecasts, validating strategies, and enhancing efficiency.
Key Features
- Customizable Forecast Parameters: Adjust essential inputs such as revenue growth, EBITDA %, and capital expenditures for Meitu, Inc. (1357HK).
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- Professional-Level Precision: Leverages Meitu’s actual financial data to deliver accurate valuation results.
- Simplified Scenario Analysis: Effortlessly explore various assumptions and evaluate their impacts.
- Efficiency Booster: Remove the hassle of constructing complex valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Meitu, Inc.'s pre-filled financial data and projections.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the results and leverage them for your investment strategies.
Why Choose This Calculator for Meitu, Inc. (1357HK)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and consultants.
- Comprehensive Data: Meitu's historical and projected financials are preloaded for enhanced accuracy.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Transparent Outputs: Instantly calculates intrinsic value, NPV, and other essential metrics.
- User-Friendly Interface: Step-by-step guidance makes navigation simple.
Who Can Benefit from This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for portfolio assessments focused on Meitu, Inc. (1357HK).
- Corporate Finance Teams: Evaluate valuation scenarios to inform and shape internal strategies for Meitu, Inc. (1357HK).
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Meitu, Inc. (1357HK) stock.
- Students and Educators: Utilize real-world data to enhance skills in financial modeling and teaching centered around Meitu, Inc. (1357HK).
- Tech Enthusiasts: Gain insights into how technology companies, particularly Meitu, Inc. (1357HK), are valued in today's market.
Contents of the Template
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
- Real-World Data: Meitu, Inc. (1357HK)’s historical and projected financials preloaded for analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Visuals and tables for clear and actionable 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.