|
Hangzhou Shunwang Technology Co,Ltd (300113.SZ) DCF Valuation
CN | Technology | Electronic Gaming & Multimedia | 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
Hangzhou Shunwang Technology Co,Ltd (300113.SZ) Bundle
Whether you’re an investor or analyst, this (300113SZ) DCF Calculator is your go-to resource for accurate valuation. Preloaded with real data from Hangzhou Shunwang Technology Co., Ltd, you can adjust forecasts and immediately observe the effects.
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 | 1,572.3 | 1,044.1 | 1,142.0 | 1,123.7 | 1,433.0 | 1,439.1 | 1,445.2 | 1,451.3 | 1,457.5 | 1,463.7 |
| Revenue Growth, % | 0 | -33.59 | 9.37 | -1.6 | 27.52 | 0.4248 | 0.4248 | 0.4248 | 0.4248 | 0.4248 |
| EBITDA | 375.3 | 138.3 | 181.9 | -303.4 | 261.4 | 127.4 | 128.0 | 128.5 | 129.1 | 129.6 |
| EBITDA, % | 23.87 | 13.25 | 15.92 | -27 | 18.24 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 |
| Depreciation | 27.3 | 36.4 | 56.2 | 60.5 | 43.2 | 53.3 | 53.6 | 53.8 | 54.0 | 54.3 |
| Depreciation, % | 1.74 | 3.48 | 4.92 | 5.38 | 3.02 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 |
| EBIT | 348.0 | 102.0 | 125.7 | -363.9 | 218.1 | 74.1 | 74.4 | 74.7 | 75.0 | 75.4 |
| EBIT, % | 22.14 | 9.77 | 11.01 | -32.38 | 15.22 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 |
| Total Cash | 1,694.3 | 903.7 | 1,314.1 | 1,239.5 | 1,393.6 | 1,392.4 | 1,398.3 | 1,404.3 | 1,410.2 | 1,416.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 171.7 | 88.5 | 89.1 | 93.2 | 99.0 | 122.1 | 122.6 | 123.1 | 123.6 | 124.1 |
| Account Receivables, % | 10.92 | 8.48 | 7.81 | 8.3 | 6.91 | 8.48 | 8.48 | 8.48 | 8.48 | 8.48 |
| Inventories | 33.2 | 13.2 | 7.6 | 5.4 | 4.2 | 13.8 | 13.9 | 14.0 | 14.0 | 14.1 |
| Inventories, % | 2.11 | 1.26 | 0.66304 | 0.48454 | 0.29291 | 0.96224 | 0.96224 | 0.96224 | 0.96224 | 0.96224 |
| Accounts Payable | 124.1 | 41.6 | 59.2 | 61.1 | 59.8 | 76.8 | 77.1 | 77.4 | 77.7 | 78.1 |
| Accounts Payable, % | 7.89 | 3.98 | 5.18 | 5.44 | 4.17 | 5.33 | 5.33 | 5.33 | 5.33 | 5.33 |
| Capital Expenditure | -44.2 | -60.1 | -44.0 | -90.2 | -77.0 | -74.3 | -74.6 | -75.0 | -75.3 | -75.6 |
| Capital Expenditure, % | -2.81 | -5.76 | -3.85 | -8.03 | -5.38 | -5.17 | -5.17 | -5.17 | -5.17 | -5.17 |
| Tax Rate, % | 21.68 | 21.68 | 21.68 | 21.68 | 21.68 | 21.68 | 21.68 | 21.68 | 21.68 | 21.68 |
| EBITAT | 268.1 | 58.0 | 88.4 | -374.9 | 170.8 | 56.7 | 56.9 | 57.2 | 57.4 | 57.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 170.4 | 55.0 | 123.1 | -404.6 | 131.2 | 20.0 | 35.6 | 35.8 | 35.9 | 36.1 |
| WACC, % | 6.77 | 6.76 | 6.77 | 6.78 | 6.77 | 6.77 | 6.77 | 6.77 | 6.77 | 6.77 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 133.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 37 | |||||||||
| Terminal Value | 772 | |||||||||
| Present Terminal Value | 556 | |||||||||
| Enterprise Value | 689 | |||||||||
| Net Debt | -1,357 | |||||||||
| Equity Value | 2,046 | |||||||||
| Diluted Shares Outstanding, MM | 678 | |||||||||
| Equity Value Per Share | 3.02 |
Your Benefits
- Flexible Input Options: Easily modify key assumptions (growth %, profit margins, WACC) to generate various scenarios.
- Realistic Data Included: Hangzhou Shunwang Technology Co., Ltd’s financial information pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional Design: A sleek Excel model tailored to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Real-Life Hangzhou Shunwang Data: Pre-filled with the historical financials and future projections of Hangzhou Shunwang Technology Co., Ltd (300113SZ).
- Fully Customizable Inputs: Tailor revenue growth, profit margins, WACC, tax rates, and capital expenditures to fit your analysis.
- Dynamic Valuation Model: Instantly updates Net Present Value (NPV) and intrinsic value based on your specified inputs.
- Scenario Testing: Generate multiple forecasting scenarios to evaluate various valuation results.
- User-Friendly Design: Intuitive layout crafted for both professionals and newcomers.
How It Operates
- 1. Access the Template: Download and open the Excel file featuring Hangzhou Shunwang Technology Co., Ltd’s (300113SZ) preloaded data.
- 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
- 3. See Results Immediately: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation scenarios.
- 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.
Why Opt for This Calculator?
- Reliable Data: Authentic financials from Hangzhou Shunwang Technology Co., Ltd ensure trustworthy valuation outcomes.
- Flexible Settings: Tailor essential variables such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency Boost: Pre-configured calculations save you from having to build from the ground up.
- Professional-Quality Tool: Crafted for investors, analysts, and consultants who demand precision.
- Easy to Use: Simplified design and clear step-by-step guidance allow users of all experience levels to navigate effortlessly.
Who Can Benefit from This Product?
- Investors: Evaluate the valuation of Hangzhou Shunwang Technology Co., Ltd (300113SZ) prior to making stock transactions.
- CFOs and Financial Analysts: Optimize valuation procedures and assess financial forecasts.
- Startup Founders: Gain insights into the valuation methodologies used for leading public companies like Hangzhou Shunwang Technology Co., Ltd (300113SZ).
- Consultants: Provide thorough valuation reports to clients.
- Students and Educators: Leverage real data to practice and teach valuation methods effectively.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Hangzhou Shunwang Technology Co., Ltd (300113SZ), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A specific sheet for the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that reveal intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate analysis.
- Key Ratios: Provides profitability, leverage, and efficiency ratios for Hangzhou Shunwang Technology Co., Ltd (300113SZ).
- Dashboard and Charts: A visual overview of valuation outputs and assumptions for easy analysis of 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.