|
Ningbo Jintian Copper Co., Ltd. (601609.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
Ningbo Jintian Copper(Group) Co., Ltd. (601609.SS) Bundle
Whether you’re an investor or analyst, this (601609SS) DCF Calculator is your ultimate tool for accurate valuation. Preloaded with data from Ningbo Jintian Copper (Group) Co., Ltd., you can adjust forecasts and instantly observe the effects.
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 | 46,829.3 | 81,158.8 | 101,189.7 | 110,499.6 | 124,160.8 | 161,270.2 | 209,470.8 | 272,077.8 | 353,396.8 | 459,020.6 |
| Revenue Growth, % | 0 | 73.31 | 24.68 | 9.2 | 12.36 | 29.89 | 29.89 | 29.89 | 29.89 | 29.89 |
| EBITDA | 1,121.3 | 1,613.5 | 1,455.8 | 1,630.4 | 1,703.4 | 2,796.0 | 3,631.6 | 4,717.1 | 6,126.9 | 7,958.1 |
| EBITDA, % | 2.39 | 1.99 | 1.44 | 1.48 | 1.37 | 1.73 | 1.73 | 1.73 | 1.73 | 1.73 |
| Depreciation | 301.0 | 378.1 | 521.3 | 558.7 | 605.1 | 844.0 | 1,096.3 | 1,424.0 | 1,849.6 | 2,402.4 |
| Depreciation, % | 0.6428 | 0.46588 | 0.51519 | 0.50562 | 0.48734 | 0.52336 | 0.52336 | 0.52336 | 0.52336 | 0.52336 |
| EBIT | 820.3 | 1,235.4 | 934.5 | 1,071.7 | 1,098.4 | 1,951.9 | 2,535.3 | 3,293.1 | 4,277.4 | 5,555.8 |
| EBIT, % | 1.75 | 1.52 | 0.92348 | 0.96987 | 0.88463 | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 |
| Total Cash | 1,130.5 | 1,668.9 | 813.3 | 724.7 | 2,043.6 | 2,443.6 | 3,173.9 | 4,122.6 | 5,354.7 | 6,955.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,868.4 | 4,519.7 | 5,688.1 | 6,949.8 | 8,356.6 | 9,784.3 | 12,708.7 | 16,507.0 | 21,440.7 | 27,848.9 |
| Account Receivables, % | 6.13 | 5.57 | 5.62 | 6.29 | 6.73 | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 |
| Inventories | 2,877.2 | 5,015.3 | 4,929.6 | 5,160.6 | 6,081.2 | 8,632.2 | 11,212.2 | 14,563.4 | 18,916.1 | 24,569.7 |
| Inventories, % | 6.14 | 6.18 | 4.87 | 4.67 | 4.9 | 5.35 | 5.35 | 5.35 | 5.35 | 5.35 |
| Accounts Payable | 1,823.7 | 2,263.9 | 3,703.6 | 1,215.5 | 3,796.8 | 4,677.4 | 6,075.4 | 7,891.2 | 10,249.8 | 13,313.2 |
| Accounts Payable, % | 3.89 | 2.79 | 3.66 | 1.1 | 3.06 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 |
| Capital Expenditure | -1,188.2 | -1,411.9 | -799.2 | -780.3 | -903.1 | -2,096.6 | -2,723.2 | -3,537.2 | -4,594.3 | -5,967.5 |
| Capital Expenditure, % | -2.54 | -1.74 | -0.78979 | -0.70614 | -0.72738 | -1.3 | -1.3 | -1.3 | -1.3 | -1.3 |
| Tax Rate, % | 18.49 | 18.49 | 18.49 | 18.49 | 18.49 | 18.49 | 18.49 | 18.49 | 18.49 | 18.49 |
| EBITAT | 672.2 | 984.4 | 746.0 | 908.6 | 895.3 | 1,591.8 | 2,067.6 | 2,685.5 | 3,488.2 | 4,530.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4,136.8 | -3,398.6 | 825.1 | -3,293.7 | 851.0 | -2,758.9 | -3,665.7 | -4,761.3 | -6,184.4 | -8,032.8 |
| WACC, % | 5.89 | 5.84 | 5.85 | 5.94 | 5.88 | 5.88 | 5.88 | 5.88 | 5.88 | 5.88 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -20,844.5 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -8,314 | |||||||||
| Terminal Value | -349,348 | |||||||||
| Present Terminal Value | -262,538 | |||||||||
| Enterprise Value | -283,382 | |||||||||
| Net Debt | 7,606 | |||||||||
| Equity Value | -290,988 | |||||||||
| Diluted Shares Outstanding, MM | 1,479 | |||||||||
| Equity Value Per Share | -196.76 |
What You Will Receive
- Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-populated financial data for Ningbo Jintian Copper(Group) Co., Ltd. (601609SS).
- Real-Time Data: Access to historical performance metrics and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust key assumptions such as revenue growth, EBITDA percentage, and WACC as needed.
- Instant Calculations: View real-time effects of your inputs on the valuation of Ningbo Jintian Copper(Group) Co., Ltd. (601609SS).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Interface: Organized for clarity and simplicity, with comprehensive step-by-step guidance.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Ningbo Jintian Copper(Group) Co., Ltd. (601609SS).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable inputs specific to the copper industry.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to suit your analysis needs.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Ningbo Jintian Copper(Group) Co., Ltd. (601609SS).
- Interactive Dashboard and Charts: Visual representations of key valuation metrics for streamlined analysis and decision-making.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Ningbo Jintian Copper(Group) Co., Ltd.'s pre-filled financial data and forecasts.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the results and utilize them for your investment strategies.
Why Choose This Tool for Ningbo Jintian Copper (601609SS)?
- Designed for Experts: An advanced resource tailored for industry analysts, finance managers, and strategic consultants.
- Accurate Financial Data: Historical and projected financial information for Ningbo Jintian Copper preloaded for precision.
- Flexible Scenario Analysis: Effortlessly model various forecasts and assumptions.
- Comprehensive Outputs: Automatically derives intrinsic value, NPV, and other critical metrics.
- User-Friendly: Clear, step-by-step instructions ensure an intuitive experience.
Who Can Benefit from This Product?
- Finance Students: Master valuation techniques and apply them using real-world data specific to Ningbo Jintian Copper(Group) Co., Ltd. (601609SS).
- Researchers: Integrate professional financial models into your studies or academic projects.
- Investors: Validate your investment hypotheses and analyze valuation metrics for Ningbo Jintian Copper(Group) Co., Ltd. (601609SS).
- Financial Analysts: Enhance your analytical process with a ready-to-use, customizable DCF model tailored for Ningbo Jintian Copper(Group) Co., Ltd. (601609SS).
- Small Business Owners: Discover how major companies like Ningbo Jintian Copper(Group) Co., Ltd. (601609SS) are evaluated in the marketplace.
Contents of the Template
- Pre-Filled Data: Contains Ningbo Jintian Copper(Group) Co., Ltd.'s historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet designed for calculating WACC using customized inputs.
- Key Financial Ratios: Evaluate Ningbo Jintian's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visual charts and tables summarizing essential valuation 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.