|
Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd (600063.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
Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd (600063.SS) Bundle
Streamline your analysis and improve precision with our (600063SS) DCF Calculator! Utilizing real data from Anhui Wanwei Updated High-Tech Material Industry Co., Ltd. and customizable assumptions, this tool empowers you to forecast, evaluate, and value (600063SS) like a seasoned investor.
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 | 7,053.6 | 8,103.2 | 9,942.0 | 8,262.6 | 8,030.0 | 8,057.2 | 8,084.4 | 8,111.8 | 8,139.3 | 8,166.8 |
| Revenue Growth, % | 0 | 14.88 | 22.69 | -16.89 | -2.82 | 0.33857 | 0.33857 | 0.33857 | 0.33857 | 0.33857 |
| EBITDA | 1,276.1 | 1,730.3 | 2,039.8 | 920.2 | 1,009.3 | 1,348.2 | 1,352.8 | 1,357.4 | 1,362.0 | 1,366.6 |
| EBITDA, % | 18.09 | 21.35 | 20.52 | 11.14 | 12.57 | 16.73 | 16.73 | 16.73 | 16.73 | 16.73 |
| Depreciation | 452.2 | 498.4 | 439.8 | 458.5 | 512.1 | 465.9 | 467.5 | 469.0 | 470.6 | 472.2 |
| Depreciation, % | 6.41 | 6.15 | 4.42 | 5.55 | 6.38 | 5.78 | 5.78 | 5.78 | 5.78 | 5.78 |
| EBIT | 823.9 | 1,231.9 | 1,600.0 | 461.7 | 497.2 | 882.3 | 885.3 | 888.3 | 891.3 | 894.4 |
| EBIT, % | 11.68 | 15.2 | 16.09 | 5.59 | 6.19 | 10.95 | 10.95 | 10.95 | 10.95 | 10.95 |
| Total Cash | 1,910.0 | 1,882.1 | 3,162.5 | 1,736.4 | 319.1 | 1,725.9 | 1,731.7 | 1,737.6 | 1,743.5 | 1,749.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,336.1 | 1,822.9 | 1,504.4 | .0 | 1,557.4 | 1,224.1 | 1,228.3 | 1,232.4 | 1,236.6 | 1,240.8 |
| Account Receivables, % | 18.94 | 22.5 | 15.13 | 0.0000000242 | 19.4 | 15.19 | 15.19 | 15.19 | 15.19 | 15.19 |
| Inventories | 530.2 | 909.4 | 888.3 | 898.2 | 1,015.2 | 824.9 | 827.7 | 830.5 | 833.3 | 836.1 |
| Inventories, % | 7.52 | 11.22 | 8.94 | 10.87 | 12.64 | 10.24 | 10.24 | 10.24 | 10.24 | 10.24 |
| Accounts Payable | 1,098.7 | 1,880.9 | 1,796.5 | 267.6 | 1,716.5 | 1,312.9 | 1,317.3 | 1,321.8 | 1,326.3 | 1,330.8 |
| Accounts Payable, % | 15.58 | 23.21 | 18.07 | 3.24 | 21.38 | 16.29 | 16.29 | 16.29 | 16.29 | 16.29 |
| Capital Expenditure | -721.6 | -891.2 | -845.1 | -1,158.2 | -588.3 | -823.0 | -825.8 | -828.6 | -831.4 | -834.2 |
| Capital Expenditure, % | -10.23 | -11 | -8.5 | -14.02 | -7.33 | -10.21 | -10.21 | -10.21 | -10.21 | -10.21 |
| Tax Rate, % | 12.41 | 12.41 | 12.41 | 12.41 | 12.41 | 12.41 | 12.41 | 12.41 | 12.41 | 12.41 |
| EBITAT | 731.8 | 1,113.2 | 1,446.2 | 421.2 | 435.5 | 791.3 | 794.0 | 796.7 | 799.3 | 802.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -305.1 | 636.6 | 1,296.1 | -312.9 | 133.7 | 554.2 | 433.2 | 434.6 | 436.1 | 437.6 |
| WACC, % | 6.1 | 6.12 | 6.12 | 6.13 | 6.09 | 6.11 | 6.11 | 6.11 | 6.11 | 6.11 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,939.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 446 | |||||||||
| Terminal Value | 10,854 | |||||||||
| Present Terminal Value | 8,068 | |||||||||
| Enterprise Value | 10,008 | |||||||||
| Net Debt | 3,537 | |||||||||
| Equity Value | 6,471 | |||||||||
| Diluted Shares Outstanding, MM | 2,175 | |||||||||
| Equity Value Per Share | 2.98 |
Benefits You Will Receive
- Authentic Anhui Wanwei Data: Preloaded financial metrics – including revenue and EBIT – derived from actual and projected 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 adjustments on the fair value of Anhui Wanwei (600063SS).
- Flexible Excel Template: Designed for easy edits, scenario analysis, and detailed forecasting.
- Efficient and Precise: Eliminate the hassle of building models from the ground up while ensuring accuracy and adaptability.
Key Features
- Customizable Financial Inputs: Adjust essential factors such as revenue growth, EBITDA margin, and capital expenditure levels.
- Instant DCF Valuation: Quickly derives intrinsic value, NPV, and additional financial metrics.
- Industry-Leading Precision: Leverages Anhui Wanwei's actual financial data for accurate valuation results.
- Effortless Scenario Testing: Easily experiment with various assumptions and analyze different outcomes.
- Efficiency Booster: Streamlines the valuation process, removing the need for complex model construction from the ground up.
How It Functions
- Download the Template: Gain immediate access to the Excel-based AWHM DCF Calculator for Anhui Wanwei Updated High-Tech Material Industry Co., Ltd (600063SS).
- Input Your Assumptions: Modify the yellow-highlighted cells to reflect growth rates, WACC, margins, and other relevant inputs.
- Instant Calculations: The model will automatically recalculate the intrinsic value of Anhui Wanwei (600063SS).
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the findings to inform your investment choices or financial evaluations.
Why Opt for This Calculator for Anhui Wanwei Updated High-Tech Material Industry Co., Ltd (600063SS)?
- All-in-One Solution: Provides DCF, WACC, and financial ratio analyses seamlessly integrated.
- Flexible Input Options: Modify the yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Anhui Wanwei.
- Loaded with Data: Utilizes historical and projected data for reliable initial assessments.
- High Professional Standards: Perfect for financial analysts, investors, and business consultants working with (600063SS).
Who Should Use This Product?
- Professional Investors: Develop comprehensive and reliable valuation models for analyzing portfolios that include Anhui Wanwei Updated High-Tech Material Industry Co., Ltd (600063SS).
- Corporate Finance Teams: Evaluate valuation scenarios to inform and shape internal strategies regarding investments in Anhui Wanwei Updated High-Tech Material Industry Co., Ltd (600063SS).
- Consultants and Advisors: Deliver precise valuation insights to clients interested in Anhui Wanwei Updated High-Tech Material Industry Co., Ltd (600063SS).
- Students and Educators: Utilize real-world data to learn about and teach financial modeling involving Anhui Wanwei Updated High-Tech Material Industry Co., Ltd (600063SS).
- Tech Enthusiasts: Explore how high-tech material companies like Anhui Wanwei Updated High-Tech Material Industry Co., Ltd (600063SS) are valued within the market.
Contents of the Template
- Comprehensive DCF Model: An editable template featuring intricate valuation calculations.
- Real-World Data: Historical and projected financial data for Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd (600063SS) preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to evaluate various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis focusing on profitability, efficiency, and leverage.
- Dashboard with Visual Outputs: Charts 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.