|
Shanghai Pudong Development Bank Co., Ltd. (600000.SS) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Shanghai Pudong Development Bank Co., Ltd. (600000.SS) Bundle
Evaluate the financial prospects of Shanghai Pudong Development Bank Co., Ltd. like an expert! This (600000SS) DCF Calculator provides pre-filled financial data along with the flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your predictions.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 196,246.0 | 190,733.0 | 188,308.0 | 95,943.0 | 170,511.0 | 180,993.4 | 192,120.2 | 203,931.1 | 216,468.0 | 229,775.7 |
| Revenue Growth, % | 0 | -2.81 | -1.27 | -49.05 | 77.72 | 6.15 | 6.15 | 6.15 | 6.15 | 6.15 |
| EBITDA | 70,559.0 | 66,109.0 | .0 | 47,544.0 | .0 | 43,499.7 | 46,173.9 | 49,012.5 | 52,025.6 | 55,224.0 |
| EBITDA, % | 35.95 | 34.66 | 0 | 49.55 | 0 | 24.03 | 24.03 | 24.03 | 24.03 | 24.03 |
| Depreciation | 3,212.0 | 6,226.0 | 6,801.0 | 8,575.0 | 8,287.0 | 8,076.0 | 8,572.5 | 9,099.5 | 9,658.9 | 10,252.7 |
| Depreciation, % | 1.64 | 3.26 | 3.61 | 8.94 | 4.86 | 4.46 | 4.46 | 4.46 | 4.46 | 4.46 |
| EBIT | 67,347.0 | 59,883.0 | -6,801.0 | 38,969.0 | -8,287.0 | 35,423.7 | 37,601.4 | 39,913.0 | 42,366.7 | 44,971.2 |
| EBIT, % | 34.32 | 31.4 | -3.61 | 40.62 | -4.86 | 19.57 | 19.57 | 19.57 | 19.57 | 19.57 |
| Total Cash | 919,984.0 | 867,928.0 | 992,680.0 | 319,173.0 | 968,083.0 | 180,993.4 | 192,120.2 | 203,931.1 | 216,468.0 | 229,775.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -5,792.0 | -11,285.0 | -7,999.0 | -12,865.0 | -20,128.0 | -13,874.7 | -14,727.7 | -15,633.1 | -16,594.2 | -17,614.3 |
| Capital Expenditure, % | -2.95 | -5.92 | -4.25 | -13.41 | -11.8 | -7.67 | -7.67 | -7.67 | -7.67 | -7.67 |
| Tax Rate, % | 6.43 | 6.43 | 6.43 | 6.43 | 6.43 | 6.43 | 6.43 | 6.43 | 6.43 | 6.43 |
| EBITAT | 58,906.7 | 53,731.6 | -6,198.0 | 35,147.9 | -7,754.3 | 32,029.8 | 33,998.9 | 36,089.0 | 38,307.6 | 40,662.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 56,326.7 | 48,672.6 | -7,396.0 | 30,857.9 | -19,595.3 | 26,231.1 | 27,843.7 | 29,555.4 | 31,372.4 | 33,301.0 |
| WACC, % | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 123,830.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 33,967 | |||||||||
| Terminal Value | 834,554 | |||||||||
| Present Terminal Value | 621,570 | |||||||||
| Enterprise Value | 745,401 | |||||||||
| Net Debt | -968,083 | |||||||||
| Equity Value | 1,713,484 | |||||||||
| Diluted Shares Outstanding, MM | 36,206 | |||||||||
| Equity Value Per Share | 47.33 |
What You Will Receive
- Authentic SPDB Financial Data: Pre-loaded with Shanghai Pudong Development Bank's historical and forecasted financial information for in-depth analysis.
- Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA margin.
- Real-Time Calculations: Instantly view updates to SPDB's intrinsic value as you make modifications.
- Comprehensive Valuation Tool: Tailored for investors, analysts, and consultants looking for reliable DCF outcomes.
- Intuitive Interface: Designed with a straightforward layout and clear guidance suitable for users of all expertise levels.
Key Features
- Real-Time SPDB Data: Pre-loaded with Shanghai Pudong Development Bank’s historical financial metrics and future projections.
- Comprehensive Customization: Tailor revenue growth, profit margins, WACC, tax rates, and capital expenditures as needed.
- Dynamic Valuation Framework: Instant updates to Net Present Value (NPV) and intrinsic value in response to your inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- Intuitive Interface: User-friendly layout designed for both seasoned professionals and newcomers.
How It Functions
- Download: Obtain the pre-formatted Excel file containing Shanghai Pudong Development Bank Co., Ltd.'s (600000SS) financial data.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to meet your analysis needs.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and evaluate results instantly.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Opt for This Calculator?
- All-in-One Solution: Integrates DCF, WACC, and financial ratio assessments for a holistic approach.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Shanghai Pudong Development Bank Co., Ltd. (600000SS).
- Preloaded Information: Access historical and projected data for accurate initial calculations.
- Professional Standard: Perfect for financial analysts, investors, and business consultants looking for reliability.
Who Can Benefit from This Product?
- Individual Investors: Gain insights to make informed decisions about trading Shanghai Pudong Development Bank Co., Ltd. (600000SS) stock.
- Financial Analysts: Enhance valuation processes with ready-to-implement financial models for accurate assessments.
- Consultants: Provide clients with expert valuation insights related to Shanghai Pudong Development Bank Co., Ltd. (600000SS) swiftly and effectively.
- Business Owners: Learn how major banks like Shanghai Pudong Development Bank Co., Ltd. (600000SS) are valued to inform your own business strategies.
- Finance Students: Acquire practical knowledge of valuation techniques using real data and scenarios relevant to Shanghai Pudong Development Bank Co., Ltd. (600000SS).
Components of the Template
- Detailed DCF Model: Editable template featuring thorough valuation calculations.
- Relevant Financial Data: Historical and projected financials for Shanghai Pudong Development Bank Co., Ltd. (600000SS) preloaded for your analysis.
- Adjustable Variables: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
- Comprehensive Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Essential Ratios: Integrated analysis covering profitability, efficiency, and leverage metrics.
- Interactive Dashboard with Visual Outputs: Visuals and tables providing 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.