|
Shenzhen Jufei Optoelectronics Co., Ltd. (300303.SZ) DCF Valuation
CN | Technology | Hardware, Equipment & Parts | 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
Shenzhen Jufei Optoelectronics Co., Ltd. (300303.SZ) Bundle
Simplify Shenzhen Jufei Optoelectronics Co., Ltd. (300303SZ) valuation with this customizable DCF Calculator! Featuring real Shenzhen Jufei Optoelectronics Co., Ltd. (300303SZ) financials and adjustable forecast inputs, you can test scenarios and uncover Shenzhen Jufei Optoelectronics Co., Ltd. (300303SZ) fair value in minutes.
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 | 2,506.9 | 2,351.1 | 2,371.3 | 2,261.8 | 2,512.2 | 2,519.1 | 2,526.0 | 2,533.0 | 2,539.9 | 2,546.9 |
| Revenue Growth, % | 0 | -6.21 | 0.86049 | -4.62 | 11.07 | 0.27474 | 0.27474 | 0.27474 | 0.27474 | 0.27474 |
| EBITDA | 402.7 | 486.5 | 440.7 | 373.8 | 414.5 | 445.2 | 446.4 | 447.7 | 448.9 | 450.1 |
| EBITDA, % | 16.06 | 20.69 | 18.58 | 16.53 | 16.5 | 17.67 | 17.67 | 17.67 | 17.67 | 17.67 |
| Depreciation | 112.1 | 107.4 | 114.8 | 124.7 | 128.2 | 123.4 | 123.8 | 124.1 | 124.5 | 124.8 |
| Depreciation, % | 4.47 | 4.57 | 4.84 | 5.51 | 5.1 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 |
| EBIT | 290.5 | 379.2 | 325.9 | 249.1 | 286.3 | 321.8 | 322.7 | 323.6 | 324.4 | 325.3 |
| EBIT, % | 11.59 | 16.13 | 13.74 | 11.01 | 11.4 | 12.77 | 12.77 | 12.77 | 12.77 | 12.77 |
| Total Cash | 1,060.2 | 1,751.2 | 1,867.9 | 1,878.8 | 1,974.0 | 1,799.6 | 1,804.5 | 1,809.5 | 1,814.4 | 1,819.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,483.3 | 1,550.6 | 1,199.8 | 1,145.3 | 1,408.0 | 1,422.8 | 1,426.7 | 1,430.6 | 1,434.5 | 1,438.5 |
| Account Receivables, % | 59.17 | 65.95 | 50.6 | 50.64 | 56.05 | 56.48 | 56.48 | 56.48 | 56.48 | 56.48 |
| Inventories | 211.5 | 244.0 | 258.0 | 285.2 | 260.6 | 265.4 | 266.1 | 266.9 | 267.6 | 268.3 |
| Inventories, % | 8.44 | 10.38 | 10.88 | 12.61 | 10.37 | 10.54 | 10.54 | 10.54 | 10.54 | 10.54 |
| Accounts Payable | 1,423.3 | 1,441.9 | 1,341.3 | 1,291.7 | 1,379.9 | 1,444.5 | 1,448.5 | 1,452.4 | 1,456.4 | 1,460.4 |
| Accounts Payable, % | 56.78 | 61.33 | 56.56 | 57.11 | 54.93 | 57.34 | 57.34 | 57.34 | 57.34 | 57.34 |
| Capital Expenditure | -175.5 | -117.0 | -237.2 | -216.3 | -106.2 | -180.2 | -180.7 | -181.2 | -181.7 | -182.2 |
| Capital Expenditure, % | -7 | -4.98 | -10 | -9.56 | -4.23 | -7.15 | -7.15 | -7.15 | -7.15 | -7.15 |
| Tax Rate, % | 8.34 | 8.34 | 8.34 | 8.34 | 8.34 | 8.34 | 8.34 | 8.34 | 8.34 | 8.34 |
| EBITAT | 252.6 | 333.6 | 314.0 | 219.0 | 262.4 | 290.2 | 291.0 | 291.8 | 292.6 | 293.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -82.3 | 242.7 | 427.9 | 105.2 | 134.6 | 278.4 | 233.4 | 234.0 | 234.6 | 235.3 |
| WACC, % | 7.08 | 7.08 | 7.11 | 7.08 | 7.09 | 7.09 | 7.09 | 7.09 | 7.09 | 7.09 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 999.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 245 | |||||||||
| Terminal Value | 7,920 | |||||||||
| Present Terminal Value | 5,624 | |||||||||
| Enterprise Value | 6,623 | |||||||||
| Net Debt | 53 | |||||||||
| Equity Value | 6,570 | |||||||||
| Diluted Shares Outstanding, MM | 1,353 | |||||||||
| Equity Value Per Share | 4.85 |
What You Will Receive
- Genuine Jufei Data: Preloaded financial information – covering metrics from revenue to EBIT – based on real and forecasted figures.
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Updates: Automatic recalculations to evaluate the effects of changes on Jufei’s fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and in-depth projections.
- Efficient and Accurate: Avoid starting from scratch while ensuring precision and adaptability.
Key Features
- Comprehensive Historical Data: Access Shenzhen Jufei Optoelectronics Co., Ltd.'s (300303SZ) financial statements and pre-populated forecasts.
- Customizable Parameters: Modify inputs such as WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
- Real-Time Insights: Watch the intrinsic value of Shenzhen Jufei Optoelectronics Co., Ltd. (300303SZ) update instantly.
- Intuitive Visualizations: Dashboard charts present valuation outcomes and essential metrics clearly.
- Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.
How It Operates
- Download: Obtain the pre-prepared Excel file containing Shenzhen Jufei Optoelectronics Co., Ltd.'s (300303SZ) financial data.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC values.
- Real-Time Updates: Intrinsic value and NPV calculations refresh automatically.
- Scenario Testing: Generate various forecasts and instantly compare the results.
- Informed Decisions: Utilize the valuation outcomes to steer your investment choices.
Why Choose This Calculator for Shenzhen Jufei Optoelectronics (300303SZ)?
- User-Friendly Interface: Perfectly suited for both novices and seasoned professionals.
- Customizable Parameters: Effortlessly adjust inputs to align with your financial analysis.
- Real-Time Updates: Observe immediate changes in Jufei’s valuation as you modify the inputs.
- Pre-Configured Data: Comes with Jufei’s actual financial information for swift assessments.
- Endorsed by Industry Experts: Favored by investors and analysts for making well-informed decisions.
Who Should Consider This Product?
- Professional Investors: Develop comprehensive and dependable valuation models for in-depth analysis of portfolios involving Shenzhen Jufei Optoelectronics Co., Ltd. (300303SZ).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights related to Shenzhen Jufei Optoelectronics Co., Ltd. (300303SZ) for their clients.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into how technology companies like Shenzhen Jufei Optoelectronics Co., Ltd. (300303SZ) are assessed in the market.
Contents of the Template
- Preloaded Jufei Optoelectronics Data: Historical and forecasted financial information, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-quality spreadsheets designed for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted fields for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
- Key Ratios: Metrics for profitability, leverage, and efficiency to assess performance.
- Dashboard and Charts: Visual summaries of valuation results and underlying assumptions.
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.