|
Shenzhen Fine Made Electronics Group Co., Ltd. (300671.SZ) DCF Valuation
CN | Technology | Semiconductors | 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 Fine Made Electronics Group Co., Ltd. (300671.SZ) Bundle
As an investor or analyst, this (300671SZ) DCF Calculator is your go-to resource for accurate valuation. Featuring real data from Shenzhen Fine Made Electronics Group 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 | 598.2 | 836.2 | 1,369.9 | 771.3 | 701.7 | 790.9 | 891.6 | 1,005.0 | 1,132.8 | 1,276.9 |
| Revenue Growth, % | 0 | 39.79 | 63.82 | -43.7 | -9.03 | 12.72 | 12.72 | 12.72 | 12.72 | 12.72 |
| EBITDA | 75.7 | 157.9 | 583.2 | -91.9 | -268.6 | 37.9 | 42.7 | 48.1 | 54.2 | 61.1 |
| EBITDA, % | 12.66 | 18.89 | 42.57 | -11.91 | -38.27 | 4.79 | 4.79 | 4.79 | 4.79 | 4.79 |
| Depreciation | 39.1 | 36.6 | 67.0 | 126.0 | 87.6 | 70.6 | 79.6 | 89.7 | 101.1 | 114.0 |
| Depreciation, % | 6.53 | 4.38 | 4.89 | 16.34 | 12.49 | 8.93 | 8.93 | 8.93 | 8.93 | 8.93 |
| EBIT | 36.6 | 121.3 | 516.2 | -217.9 | -356.2 | -32.7 | -36.9 | -41.6 | -46.9 | -52.9 |
| EBIT, % | 6.13 | 14.51 | 37.68 | -28.25 | -50.76 | -4.14 | -4.14 | -4.14 | -4.14 | -4.14 |
| Total Cash | 106.3 | 312.0 | 1,285.4 | 957.2 | 663.1 | 543.2 | 612.3 | 690.2 | 778.0 | 877.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 387.0 | 622.9 | 440.6 | 376.8 | 394.0 | 437.2 | 492.8 | 555.4 | 626.1 | 705.7 |
| Account Receivables, % | 64.7 | 74.49 | 32.16 | 48.85 | 56.15 | 55.27 | 55.27 | 55.27 | 55.27 | 55.27 |
| Inventories | 229.8 | 246.7 | 372.6 | 503.7 | 413.2 | 346.9 | 391.0 | 440.8 | 496.9 | 560.1 |
| Inventories, % | 38.41 | 29.5 | 27.2 | 65.3 | 58.89 | 43.86 | 43.86 | 43.86 | 43.86 | 43.86 |
| Accounts Payable | 185.3 | 259.3 | 162.3 | 147.5 | 229.9 | 198.9 | 224.2 | 252.7 | 284.8 | 321.1 |
| Accounts Payable, % | 30.98 | 31.01 | 11.85 | 19.13 | 32.76 | 25.14 | 25.14 | 25.14 | 25.14 | 25.14 |
| Capital Expenditure | -30.2 | -93.1 | -100.5 | -512.7 | -210.9 | -189.9 | -214.1 | -241.3 | -272.0 | -306.6 |
| Capital Expenditure, % | -5.05 | -11.14 | -7.34 | -66.47 | -30.05 | -24.01 | -24.01 | -24.01 | -24.01 | -24.01 |
| Tax Rate, % | 7.36 | 7.36 | 7.36 | 7.36 | 7.36 | 7.36 | 7.36 | 7.36 | 7.36 | 7.36 |
| EBITAT | 35.1 | 113.1 | 472.8 | -157.2 | -330.0 | -29.2 | -32.9 | -37.1 | -41.8 | -47.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -387.6 | -122.2 | 398.6 | -625.9 | -297.6 | -156.3 | -241.8 | -272.6 | -307.2 | -346.3 |
| WACC, % | 8.48 | 8.47 | 8.46 | 8.39 | 8.47 | 8.45 | 8.45 | 8.45 | 8.45 | 8.45 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,016.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -353 | |||||||||
| Terminal Value | -5,474 | |||||||||
| Present Terminal Value | -3,648 | |||||||||
| Enterprise Value | -4,664 | |||||||||
| Net Debt | 478 | |||||||||
| Equity Value | -5,143 | |||||||||
| Diluted Shares Outstanding, MM | 229 | |||||||||
| Equity Value Per Share | -22.47 |
What You Will Receive
- Authentic 300671SZ Financial Data: Pre-filled with Shenzhen Fine Made Electronics’ historical and projected data for accurate analysis.
- Fully Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA percentage.
- Instantaneous Calculations: Watch the intrinsic value of Shenzhen Fine Made Electronics update in real-time as you make changes.
- Expert Valuation Tool: Crafted for investors, analysts, and consultants seeking precise DCF results.
- User-Friendly Layout: Simple format and clear guidance suitable for all levels of experience.
Key Features
- Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA percentage, and capital expenditures.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional outputs with ease.
- High-Precision Accuracy: Leverages Shenzhen Fine Made Electronics Group Co., Ltd.'s (300671SZ) real-world financials for credible valuation results.
- Effortless Scenario Analysis: Evaluate various assumptions and analyze results effortlessly.
- Efficiency-Enhancing Tool: Avoid the complexities of developing intricate valuation models from the ground up.
How It Operates
- 1. Download the Template: Obtain and open the Excel file featuring Shenzhen Fine Made Electronics Group Co., Ltd.'s preloaded data.
- 2. Adjust Key Inputs: Modify essential variables, such as growth rates, WACC, and capital expenditures.
- 3. View Instant Results: The DCF model automatically calculates the intrinsic value and NPV for your analysis.
- 4. Explore Various Scenarios: Analyze different valuation outcomes by comparing multiple forecasts.
- 5. Make Informed Decisions: Present expert valuation insights to reinforce your strategic choices.
Why Opt for Our Financial Calculator for Shenzhen Fine Made Electronics Group Co., Ltd. (300671SZ)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses into a single comprehensive tool.
- Flexible Input Options: Modify the yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Shenzhen Fine Made Electronics Group Co., Ltd. (300671SZ).
- Data Already Integrated: Access to historical and projected data provides reliable starting points for analysis.
- Top-Notch Quality: Perfectly suited for financial analysts, investors, and business consultants.
Who Can Benefit from Shenzhen Fine Made Electronics Group Co., Ltd. (300671SZ) Products?
- Investors: Make informed investment choices with our comprehensive and precise electronic products.
- Electronics Engineers: Streamline your projects using our advanced components designed for easy integration.
- Consultants: Efficiently tailor our solutions to meet client specifications in reports or presentations.
- Tech Enthusiasts: Expand your knowledge of cutting-edge electronics with our innovative offerings.
- Educators and Students: Utilize our products as a hands-on resource in electronics and engineering courses.
Contents of the Template
- Historical Data: Comprehensive overview of Shenzhen Fine Made Electronics Group Co., Ltd.'s (300671SZ) previous financial performance and baseline projections.
- DCF and Levered DCF Models: In-depth templates for assessing the intrinsic value of Shenzhen Fine Made Electronics Group Co., Ltd. (300671SZ).
- WACC Sheet: Ready-to-use calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize critical parameters such as growth rates, EBITDA percentages, and CAPEX projections.
- Quarterly and Annual Statements: An extensive analysis of Shenzhen Fine Made Electronics Group Co., Ltd.'s (300671SZ) financial statements.
- Interactive Dashboard: Dynamic visualization of valuation outcomes and forecasts.
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.