|
Jinlei Technology Co., Ltd. (300443.SZ) DCF Valuation
CN | Industrials | Industrial - Machinery | 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
Jinlei Technology Co., Ltd. (300443.SZ) Bundle
Optimize your time and increase precision with our (300443SZ) DCF Calculator! Utilizing authentic Jinlei Technology Co., Ltd. data and customizable assumptions, this tool empowers you to forecast, analyze, and assess Jinlei like a seasoned professional investor.
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 | 1,124.0 | 1,476.6 | 1,650.8 | 1,811.6 | 1,945.8 | 2,239.3 | 2,576.9 | 2,965.5 | 3,412.7 | 3,927.3 |
| Revenue Growth, % | 0 | 31.37 | 11.8 | 9.74 | 7.41 | 15.08 | 15.08 | 15.08 | 15.08 | 15.08 |
| EBITDA | 289.4 | 684.9 | 662.2 | 498.7 | 609.2 | 766.2 | 881.7 | 1,014.7 | 1,167.7 | 1,343.8 |
| EBITDA, % | 25.74 | 46.39 | 40.12 | 27.53 | 31.31 | 34.22 | 34.22 | 34.22 | 34.22 | 34.22 |
| Depreciation | 52.0 | 67.3 | 87.8 | 110.5 | 137.7 | 124.0 | 142.7 | 164.2 | 188.9 | 217.4 |
| Depreciation, % | 4.63 | 4.56 | 5.32 | 6.1 | 7.07 | 5.54 | 5.54 | 5.54 | 5.54 | 5.54 |
| EBIT | 237.3 | 617.7 | 574.4 | 388.2 | 471.6 | 642.2 | 739.1 | 850.5 | 978.8 | 1,126.4 |
| EBIT, % | 21.11 | 41.83 | 34.8 | 21.43 | 24.23 | 28.68 | 28.68 | 28.68 | 28.68 | 28.68 |
| Total Cash | 261.5 | 739.5 | 642.0 | 475.2 | 1,762.9 | 1,025.9 | 1,180.6 | 1,358.6 | 1,563.5 | 1,799.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 448.2 | 747.2 | 865.2 | 1,267.3 | 1,280.4 | 1,247.9 | 1,436.1 | 1,652.7 | 1,901.9 | 2,188.7 |
| Account Receivables, % | 39.87 | 50.61 | 52.41 | 69.95 | 65.8 | 55.73 | 55.73 | 55.73 | 55.73 | 55.73 |
| Inventories | 322.4 | 336.0 | 476.5 | 573.8 | 692.2 | 660.8 | 760.4 | 875.1 | 1,007.1 | 1,158.9 |
| Inventories, % | 28.68 | 22.76 | 28.86 | 31.67 | 35.57 | 29.51 | 29.51 | 29.51 | 29.51 | 29.51 |
| Accounts Payable | 199.0 | 88.5 | 100.6 | 173.3 | 280.5 | 240.8 | 277.2 | 319.0 | 367.1 | 422.4 |
| Accounts Payable, % | 17.71 | 5.99 | 6.1 | 9.56 | 14.41 | 10.76 | 10.76 | 10.76 | 10.76 | 10.76 |
| Capital Expenditure | -274.0 | -250.2 | -339.9 | -1,027.4 | -606.4 | -670.8 | -772.0 | -888.4 | -1,022.4 | -1,176.5 |
| Capital Expenditure, % | -24.37 | -16.94 | -20.59 | -56.71 | -31.16 | -29.96 | -29.96 | -29.96 | -29.96 | -29.96 |
| Tax Rate, % | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 |
| EBITAT | 207.4 | 528.7 | 496.4 | 361.0 | 423.5 | 568.0 | 653.6 | 752.2 | 865.6 | 996.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -586.0 | -77.4 | -2.0 | -982.7 | -69.6 | 45.4 | -227.2 | -261.4 | -300.8 | -346.2 |
| WACC, % | 4.9 | 4.89 | 4.89 | 4.91 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -910.7 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -360 | |||||||||
| Terminal Value | -40,088 | |||||||||
| Present Terminal Value | -31,563 | |||||||||
| Enterprise Value | -32,474 | |||||||||
| Net Debt | -1,385 | |||||||||
| Equity Value | -31,089 | |||||||||
| Diluted Shares Outstanding, MM | 294 | |||||||||
| Equity Value Per Share | -105.89 |
What You Will Receive
- Adjustable Forecast Inputs: Modify key variables (growth %, margins, WACC) effortlessly to generate various scenarios.
- Actual Financial Data: Jinlei Technology Co., Ltd.'s ([300443SZ]) financial information 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 that caters to your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and optimizing time efficiency.
Key Features
- Authentic Jinlei Financials: Gain access to reliable pre-loaded historical data and forward-looking projections.
- Adjustable Forecast Parameters: Modify highlighted cells for metrics like WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries that present your valuation findings clearly.
- Designed for All Levels: A straightforward, intuitive layout tailored for investors, CFOs, and consulting professionals.
How It Works
- Download: Obtain the pre-filled Excel file containing Jinlei Technology Co., Ltd.'s (300443SZ) financial data.
- Customize: Modify projections such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Enjoy real-time updates for intrinsic value and NPV calculations.
- Test Scenarios: Develop various forecasts and evaluate the results side by side.
- Make Decisions: Leverage the valuation insights to inform your investment strategy.
Why Opt for Jinlei Technology’s Calculator?
- Designed for Experts: A sophisticated resource tailored for analysts, CFOs, and consultants.
- Accurate Data: Jinlei Technology’s historical and projected financial figures preloaded for precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Outputs: Instantly calculates intrinsic value, NPV, and essential metrics.
- User-Friendly: Clear, step-by-step guidance throughout the process.
Who Can Benefit from Our Product?
- Individual Investors: Empower yourself to make informed choices regarding investments in Jinlei Technology Co., Ltd. (300443SZ).
- Financial Analysts: Enhance your valuation processes with our comprehensive financial models tailored for Jinlei Technology Co., Ltd. (300443SZ).
- Consultants: Provide your clients with precise and timely valuation insights on Jinlei Technology Co., Ltd. (300443SZ).
- Business Owners: Gain valuable insights on the valuation of large technology firms like Jinlei Technology Co., Ltd. (300443SZ) to refine your own business strategies.
- Finance Students: Master valuation methods using real-life data and examples from Jinlei Technology Co., Ltd. (300443SZ).
Contents of the Template
- Pre-Filled Data: Contains Jinlei Technology Co., Ltd.'s historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate Jinlei Technology's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily adjust revenue growth, margins, and tax rates as needed.
- Clear Dashboard: Visual representations and tables summarizing essential valuation 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.