|
Wolong Electric Group Co.,Ltd. (600580.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
Wolong Electric Group Co.,Ltd. (600580.SS) Bundle
As an investor or analyst, this [Symbol] DCF Calculator is your go-to resource for accurate valuation. Featuring real data from Wolong Electric Group Co., Ltd., you can easily adjust forecasts and observe the effects in real-time.
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 | 12,416.1 | 12,565.0 | 13,999.2 | 14,998.0 | 15,566.8 | 16,483.0 | 17,453.0 | 18,480.2 | 19,567.8 | 20,719.4 |
| Revenue Growth, % | 0 | 1.2 | 11.41 | 7.14 | 3.79 | 5.89 | 5.89 | 5.89 | 5.89 | 5.89 |
| EBITDA | 1,899.8 | 1,825.5 | 2,113.9 | 1,840.5 | 1,735.0 | 2,253.1 | 2,385.7 | 2,526.1 | 2,674.8 | 2,832.2 |
| EBITDA, % | 15.3 | 14.53 | 15.1 | 12.27 | 11.15 | 13.67 | 13.67 | 13.67 | 13.67 | 13.67 |
| Depreciation | 488.4 | 511.0 | 527.4 | 575.0 | 673.6 | 657.0 | 695.6 | 736.6 | 779.9 | 825.8 |
| Depreciation, % | 3.93 | 4.07 | 3.77 | 3.83 | 4.33 | 3.99 | 3.99 | 3.99 | 3.99 | 3.99 |
| EBIT | 1,411.4 | 1,314.5 | 1,586.5 | 1,265.5 | 1,061.5 | 1,596.1 | 1,690.1 | 1,789.5 | 1,894.9 | 2,006.4 |
| EBIT, % | 11.37 | 10.46 | 11.33 | 8.44 | 6.82 | 9.68 | 9.68 | 9.68 | 9.68 | 9.68 |
| Total Cash | 2,000.6 | 2,209.6 | 2,338.5 | 2,310.5 | 2,661.6 | 2,733.1 | 2,893.9 | 3,064.2 | 3,244.6 | 3,435.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4,497.8 | 4,831.4 | 5,978.4 | 5,694.2 | 6,105.0 | 6,414.1 | 6,791.6 | 7,191.3 | 7,614.5 | 8,062.6 |
| Account Receivables, % | 36.23 | 38.45 | 42.71 | 37.97 | 39.22 | 38.91 | 38.91 | 38.91 | 38.91 | 38.91 |
| Inventories | 2,758.6 | 2,723.7 | 2,998.6 | 3,267.7 | 3,405.0 | 3,592.5 | 3,803.9 | 4,027.8 | 4,264.8 | 4,515.8 |
| Inventories, % | 22.22 | 21.68 | 21.42 | 21.79 | 21.87 | 21.8 | 21.8 | 21.8 | 21.8 | 21.8 |
| Accounts Payable | 2,548.8 | 3,863.1 | 4,502.6 | 4,080.9 | 5,191.5 | 4,746.9 | 5,026.3 | 5,322.1 | 5,635.3 | 5,967.0 |
| Accounts Payable, % | 20.53 | 30.75 | 32.16 | 27.21 | 33.35 | 28.8 | 28.8 | 28.8 | 28.8 | 28.8 |
| Capital Expenditure | -556.7 | -678.0 | -952.2 | -880.5 | -1,299.0 | -1,018.6 | -1,078.5 | -1,142.0 | -1,209.2 | -1,280.4 |
| Capital Expenditure, % | -4.48 | -5.4 | -6.8 | -5.87 | -8.34 | -6.18 | -6.18 | -6.18 | -6.18 | -6.18 |
| Tax Rate, % | 30.95 | 30.95 | 30.95 | 30.95 | 30.95 | 30.95 | 30.95 | 30.95 | 30.95 | 30.95 |
| EBITAT | 1,145.4 | 1,064.4 | 1,219.3 | 1,012.9 | 732.9 | 1,238.8 | 1,311.7 | 1,388.9 | 1,470.7 | 1,557.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -3,630.4 | 1,912.9 | 12.0 | 300.8 | 669.9 | -63.8 | 619.3 | 655.8 | 694.4 | 735.2 |
| WACC, % | 6.63 | 6.63 | 6.6 | 6.63 | 6.54 | 6.61 | 6.61 | 6.61 | 6.61 | 6.61 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,097.8 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 757 | |||||||||
| Terminal Value | 20,992 | |||||||||
| Present Terminal Value | 15,244 | |||||||||
| Enterprise Value | 17,342 | |||||||||
| Net Debt | 4,176 | |||||||||
| Equity Value | 13,166 | |||||||||
| Diluted Shares Outstanding, MM | 1,302 | |||||||||
| Equity Value Per Share | 10.11 |
What You Will Receive
- Authentic 600580SS Financial Data: Pre-loaded with Wolong Electric's historical and projected financial figures for accurate analysis.
- Completely Customizable Template: Easily adjust key metrics such as revenue growth, WACC, and EBITDA percentage.
- Real-Time Calculations: Watch the intrinsic value of Wolong Electric update immediately as you make adjustments.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF assessments.
- Intuitive Interface: Designed with a straightforward layout and easy-to-follow instructions for users of all skill levels.
Key Features
- 🔍 Real-Life 600580SS Financials: Pre-filled historical and projected data for Wolong Electric Group Co., Ltd.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas assess Wolong's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: View Wolong's valuation immediately after making adjustments.
- Scenario Analysis: Evaluate and compare various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine the pre-filled data for Wolong Electric Group Co., Ltd. (600580SS).
- Step 3: Modify key assumptions (highlighted in yellow) according to your findings.
- Step 4: Observe the automatic updates reflecting Wolong's intrinsic value.
- Step 5: Utilize the results for your investment strategies or reporting needs.
Why Choose This Calculator for Wolong Electric Group Co., Ltd. (600580SS)?
- Accurate Insights: Leverages real financial data from Wolong Electric for trustworthy valuation outcomes.
- Customizable Features: Tailor essential inputs such as growth projections, WACC, and tax rates according to your analysis.
- Efficiency Boost: Pre-configured calculations save you the hassle of starting from the ground up.
- Professional Quality: Crafted for investors, analysts, and consultants looking to gain deeper insights.
- User-Friendly Interface: Designed with an intuitive structure and clear instructions for users of all experience levels.
Who Can Benefit from This Product?
- Individual Investors: Make educated decisions regarding buying or selling shares of Wolong Electric Group Co., Ltd. (600580SS).
- Financial Analysts: Enhance valuation workflows with pre-built financial models specific to Wolong Electric.
- Consultants: Provide clients with accurate valuation insights efficiently for Wolong Electric Co., Ltd.
- Business Owners: Gain insight into how major firms like Wolong Electric are valued to inform your own business strategy.
- Finance Students: Master valuation methodologies using real-world examples and data related to Wolong Electric (600580SS).
Contents of the Template
- Pre-Filled DCF Model: Wolong Electric Group’s financial data loaded for instant utilization.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Assess Wolong Electric Group’s profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, profit margins, and capital expenditures to suit your analyses.
- Financial Statements: Access annual and quarterly reports for in-depth evaluation.
- Interactive Dashboard: Effortlessly visualize essential valuation metrics and outcomes.
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.