|
Beijing Jingwei Hirain Technologies Co., Inc. (688326.SS) DCF Valuation
CN | Consumer Cyclical | Auto - Parts | SHH
|
- ✓ 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
Beijing Jingwei Hirain Technologies Co., Inc. (688326.SS) Bundle
Looking to evaluate the intrinsic value of Beijing Jingwei Hirain Technologies Co., Inc.? Our (688326SS) DCF Calculator integrates real-world data with extensive customization features, enabling you to adjust forecasts and enhance your investment decisions.
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 | 1,831.9 | 2,464.5 | 3,246.5 | 4,002.8 | 4,677.6 | 5,922.0 | 7,497.5 | 9,492.2 | 12,017.5 | 15,214.7 |
| Revenue Growth, % | 0 | 34.54 | 31.73 | 23.3 | 16.86 | 26.6 | 26.6 | 26.6 | 26.6 | 26.6 |
| EBITDA | -67.9 | 82.5 | 201.4 | 80.5 | -88.3 | 70.7 | 89.5 | 113.3 | 143.5 | 181.6 |
| EBITDA, % | -3.71 | 3.35 | 6.2 | 2.01 | -1.89 | 1.19 | 1.19 | 1.19 | 1.19 | 1.19 |
| Depreciation | 7.5 | 13.3 | 104.2 | 117.3 | 186.4 | 131.2 | 166.1 | 210.3 | 266.2 | 337.0 |
| Depreciation, % | 0.40765 | 0.54136 | 3.21 | 2.93 | 3.99 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 |
| EBIT | -75.3 | 69.2 | 97.2 | -36.8 | -274.7 | -60.5 | -76.6 | -96.9 | -122.7 | -155.4 |
| EBIT, % | -4.11 | 2.81 | 2.99 | -0.92013 | -5.87 | -1.02 | -1.02 | -1.02 | -1.02 | -1.02 |
| Total Cash | 513.0 | 998.5 | 993.7 | 4,116.1 | 3,292.5 | 3,192.1 | 4,041.4 | 5,116.6 | 6,477.8 | 8,201.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 710.3 | 1,182.6 | 949.2 | 1,218.4 | 1,677.6 | 2,159.1 | 2,733.6 | 3,460.8 | 4,381.5 | 5,547.2 |
| Account Receivables, % | 38.77 | 47.98 | 29.24 | 30.44 | 35.86 | 36.46 | 36.46 | 36.46 | 36.46 | 36.46 |
| Inventories | 674.9 | 882.6 | 1,359.9 | 1,567.5 | 1,619.9 | 2,230.6 | 2,824.1 | 3,575.4 | 4,526.6 | 5,730.9 |
| Inventories, % | 36.84 | 35.81 | 41.89 | 39.16 | 34.63 | 37.67 | 37.67 | 37.67 | 37.67 | 37.67 |
| Accounts Payable | 370.2 | 571.8 | 693.2 | 876.0 | 1,574.7 | 1,425.0 | 1,804.1 | 2,284.0 | 2,891.7 | 3,661.0 |
| Accounts Payable, % | 20.21 | 23.2 | 21.35 | 21.88 | 33.66 | 24.06 | 24.06 | 24.06 | 24.06 | 24.06 |
| Capital Expenditure | -269.2 | -67.3 | -171.8 | -403.8 | -421.1 | -495.2 | -626.9 | -793.7 | -1,004.8 | -1,272.1 |
| Capital Expenditure, % | -14.7 | -2.73 | -5.29 | -10.09 | -9 | -8.36 | -8.36 | -8.36 | -8.36 | -8.36 |
| Tax Rate, % | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 |
| EBITAT | -50.4 | 78.5 | 104.2 | -45.2 | -209.1 | -53.6 | -67.8 | -85.9 | -108.7 | -137.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,327.0 | -454.0 | -85.8 | -625.7 | -256.6 | -1,659.5 | -1,317.4 | -1,667.9 | -2,111.6 | -2,673.4 |
| WACC, % | 8.53 | 8.55 | 8.55 | 8.55 | 8.53 | 8.54 | 8.54 | 8.54 | 8.54 | 8.54 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -7,246.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -2,727 | |||||||||
| Terminal Value | -41,667 | |||||||||
| Present Terminal Value | -27,654 | |||||||||
| Enterprise Value | -34,901 | |||||||||
| Net Debt | -2,193 | |||||||||
| Equity Value | -32,708 | |||||||||
| Diluted Shares Outstanding, MM | 119 | |||||||||
| Equity Value Per Share | -274.00 |
What You Will Receive
- Pre-Filled Financial Model: Leverage Beijing Jingwei Hirain Technologies Co., Inc.'s actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Immediate updates provide instant visibility into results as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Specifically designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- Comprehensive Data Collection: Access to Beijing Jingwei Hirain Technologies' historical financial statements and automated forecasts.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Valuation: Observe the recalculation of intrinsic value for Beijing Jingwei Hirain Technologies (688326SS) instantly.
- Insightful Visual Analytics: Interactive dashboard charts present valuation outcomes and essential metrics.
- Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.
How It Works
- Download the Template: Gain immediate access to the Excel-based BJHT DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model will automatically refresh to reflect Beijing Jingwei Hirain Technologies Co., Inc.'s intrinsic value.
- Test Scenarios: Explore various assumptions to assess potential fluctuations in valuation.
- Analyze and Decide: Leverage the outcomes to inform your investment or financial analysis decisions.
Why Select This Calculator?
- User-Friendly Interface: Crafted to cater to both novices and seasoned users.
- Customizable Parameters: Effortlessly adjust inputs to suit your analysis needs.
- Real-Time Updates: Observe immediate changes to Beijing Jingwei Hirain's valuation as you modify inputs.
- Pre-Configured: Comes with Beijing Jingwei Hirain's actual financial metrics for swift evaluations.
- Relied Upon by Experts: Utilized by investors and analysts for well-informed decision-making.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions about trading Beijing Jingwei Hirain Technologies Co., Inc. (688326SS) stock.
- Financial Analysts: Enhance valuation methodologies with accessible financial models tailored for (688326SS).
- Consultants: Provide clients with precise and timely valuation analyses for (688326SS).
- Business Owners: Learn how to value tech companies like Beijing Jingwei Hirain to refine your own business strategies.
- Finance Students: Explore valuation principles using practical examples and data related to (688326SS).
Contents of the Template
- Historical Data: Contains Beijing Jingwei Hirain Technologies Co., Inc.'s past financial performance and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates for determining the intrinsic value of Beijing Jingwei Hirain Technologies Co., Inc. (688326SS).
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize essential parameters such as growth rates, EBITDA %, and CAPEX expectations.
- Quarterly and Annual Statements: A thorough analysis of Beijing Jingwei Hirain Technologies Co., Inc.'s financial data.
- 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.