|
Kunwu Jiuding Investment Holdings Co., Ltd. (600053.SS) DCF Valuation |
- ✓ 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
Kunwu Jiuding Investment Holdings Co., Ltd. (600053.SS) Bundle
Optimize your time and improve precision with our (600053SS) DCF Calculator! Utilizing real data from Kunwu Jiuding Investment Holdings Co., Ltd. and adjustable assumptions, this tool empowers you to forecast, analyze, and value Kunwu Jiuding like a seasoned 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 | 2,201.1 | 336.3 | 205.9 | 432.1 | 280.6 | 239.5 | 204.4 | 174.5 | 148.9 | 127.1 |
| Revenue Growth, % | 0 | -84.72 | -38.79 | 109.86 | -35.07 | -14.64 | -14.64 | -14.64 | -14.64 | -14.64 |
| EBITDA | 1,190.7 | 154.2 | 85.7 | 286.7 | 25.2 | 103.9 | 88.7 | 75.7 | 64.6 | 55.1 |
| EBITDA, % | 54.1 | 45.84 | 41.6 | 66.35 | 8.97 | 43.37 | 43.37 | 43.37 | 43.37 | 43.37 |
| Depreciation | 874.0 | 237.4 | 235.6 | 220.7 | 9.5 | 126.8 | 108.2 | 92.4 | 78.9 | 67.3 |
| Depreciation, % | 39.7 | 70.6 | 114.42 | 51.07 | 3.4 | 52.95 | 52.95 | 52.95 | 52.95 | 52.95 |
| EBIT | 316.8 | -83.3 | -149.9 | 66.0 | 15.6 | -29.9 | -25.5 | -21.8 | -18.6 | -15.8 |
| EBIT, % | 14.39 | -24.76 | -72.81 | 15.28 | 5.57 | -12.47 | -12.47 | -12.47 | -12.47 | -12.47 |
| Total Cash | 649.4 | 216.8 | 227.3 | 438.4 | 301.7 | 188.7 | 161.1 | 137.5 | 117.3 | 100.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 76.1 | 109.6 | 83.8 | 72.7 | 102.5 | 62.3 | 53.2 | 45.4 | 38.8 | 33.1 |
| Account Receivables, % | 3.46 | 32.6 | 40.7 | 16.83 | 36.54 | 26.03 | 26.03 | 26.03 | 26.03 | 26.03 |
| Inventories | 1,614.5 | 1,613.7 | 1,637.7 | 1,666.8 | 1,809.3 | 226.7 | 193.5 | 165.2 | 141.0 | 120.3 |
| Inventories, % | 73.35 | 479.77 | 795.41 | 385.74 | 644.87 | 94.67 | 94.67 | 94.67 | 94.67 | 94.67 |
| Accounts Payable | 78.7 | 30.1 | 42.3 | 18.4 | 28.0 | 22.6 | 19.3 | 16.5 | 14.1 | 12.0 |
| Accounts Payable, % | 3.58 | 8.94 | 20.52 | 4.27 | 9.97 | 9.46 | 9.46 | 9.46 | 9.46 | 9.46 |
| Capital Expenditure | -11.3 | .0 | -.5 | -.4 | -.9 | -.6 | -.5 | -.4 | -.4 | -.3 |
| Capital Expenditure, % | -0.51127 | -0.00962072 | -0.23594 | -0.09489579 | -0.33306 | -0.23696 | -0.23696 | -0.23696 | -0.23696 | -0.23696 |
| Tax Rate, % | -147.76 | -147.76 | -147.76 | -147.76 | -147.76 | -147.76 | -147.76 | -147.76 | -147.76 | -147.76 |
| EBITAT | 251.4 | -69.5 | -192.4 | 48.4 | 38.7 | -26.0 | -22.2 | -19.0 | -16.2 | -13.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -497.8 | 86.5 | 56.7 | 226.8 | -115.5 | 1,717.6 | 124.5 | 106.3 | 90.7 | 77.5 |
| WACC, % | 9.46 | 9.46 | 9.5 | 9.44 | 9.5 | 9.47 | 9.47 | 9.47 | 9.47 | 9.47 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,866.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 79 | |||||||||
| Terminal Value | 1,057 | |||||||||
| Present Terminal Value | 672 | |||||||||
| Enterprise Value | 2,539 | |||||||||
| Net Debt | -223 | |||||||||
| Equity Value | 2,762 | |||||||||
| Diluted Shares Outstanding, MM | 433 | |||||||||
| Equity Value Per Share | 6.37 |
Benefits You Will Receive
- Genuine (600053SS) Financial Data: Pre-loaded with Kunwu Jiuding’s historical and projected figures for accurate analysis.
- Completely Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA percentages.
- Instant Calculations: Watch as Kunwu Jiuding’s intrinsic value updates in real-time based on your adjustments.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants in need of reliable DCF outcomes.
- Intuitive Design: A straightforward layout and clear guidance suitable for all skill levels.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Kunwu Jiuding Investment Holdings Co., Ltd. (600053SS).
- WACC Calculator: Includes a pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Assess profitability, leverage, and efficiency ratios specifically for Kunwu Jiuding Investment Holdings Co., Ltd. (600053SS).
- Interactive Dashboard and Charts: Visual representations provide a summary of essential valuation metrics for straightforward analysis.
How It Works
- 1. Download the Template: Obtain and open the Excel file featuring Kunwu Jiuding Investment Holdings Co., Ltd. (600053SS) preloaded data.
- 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
- 3. See Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Different Scenarios: Analyze various forecasts to evaluate diverse valuation outcomes.
- 5. Present with Assurance: Deliver professional valuation insights to back your investment choices.
Why Opt for This Calculator?
- User-Friendly: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Easily adjust parameters to align with your analysis.
- Real-Time Updates: Observe immediate changes to Kunwu Jiuding’s valuation as you alter inputs.
- Preconfigured: Comes with Kunwu Jiuding's actual financial data for quick assessments.
- Relied Upon by Experts: A trusted tool for investors and analysts in making informed choices.
Who Should Utilize This Service?
- Institutional Investors: Create comprehensive and trustworthy valuation models for thorough portfolio assessments.
- Corporate Finance Departments: Evaluate valuation scenarios to inform strategic decision-making.
- Investment Consultants: Deliver clients precise valuation analyses for Kunwu Jiuding Investment Holdings Co., Ltd. (600053SS).
- Academic Professionals and Students: Utilize authentic data to enhance financial modeling skills and education.
- Market Analysts: Gain insights into the valuation dynamics of companies like Kunwu Jiuding Investment Holdings Co., Ltd. (600053SS).
Contents of the Template
- Historical Data: Contains the historical financial performance and baseline forecasts for Kunwu Jiuding Investment Holdings Co., Ltd. (600053SS).
- DCF and Levered DCF Models: Comprehensive templates designed to assess the intrinsic value of Kunwu Jiuding Investment Holdings Co., Ltd. (600053SS).
- WACC Sheet: Pre-calculated metrics for the Weighted Average Cost of Capital.
- Editable Inputs: Customize critical drivers such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: In-depth analysis of the financial statements for Kunwu Jiuding Investment Holdings Co., Ltd. (600053SS).
- Interactive Dashboard: Dynamically visualize 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.