|
Wuxi Chipown Micro-electronics limited (688508.SS) DCF Valuation
CN | Technology | Semiconductors | 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
Wuxi Chipown Micro-electronics limited (688508.SS) Bundle
Explore the financial future of Wuxi Chipown Micro-electronics Limited with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and costs to calculate the intrinsic value of Wuxi Chipown Micro-electronics Limited and enhance your investment strategy.
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 | 335.1 | 429.3 | 753.2 | 719.6 | 780.4 | 990.2 | 1,256.4 | 1,594.2 | 2,022.8 | 2,566.6 |
| Revenue Growth, % | 0 | 28.11 | 75.44 | -4.46 | 8.45 | 26.89 | 26.89 | 26.89 | 26.89 | 26.89 |
| EBITDA | 73.6 | 109.9 | 223.9 | 99.4 | 74.8 | 199.4 | 253.0 | 321.0 | 407.3 | 516.8 |
| EBITDA, % | 21.96 | 25.59 | 29.73 | 13.82 | 9.58 | 20.13 | 20.13 | 20.13 | 20.13 | 20.13 |
| Depreciation | 1.9 | 3.9 | 11.5 | 19.3 | 26.7 | 18.0 | 22.8 | 29.0 | 36.7 | 46.6 |
| Depreciation, % | 0.56063 | 0.89736 | 1.52 | 2.68 | 3.42 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 |
| EBIT | 71.7 | 106.0 | 212.4 | 80.1 | 48.1 | 181.4 | 230.2 | 292.0 | 370.5 | 470.2 |
| EBIT, % | 21.4 | 24.69 | 28.2 | 11.14 | 6.16 | 18.32 | 18.32 | 18.32 | 18.32 | 18.32 |
| Total Cash | 334.5 | 987.9 | 1,138.1 | 900.3 | 1,839.2 | 989.8 | 1,255.9 | 1,593.6 | 2,022.0 | 2,565.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 123.8 | 197.0 | 132.8 | 141.3 | 210.9 | 291.3 | 369.7 | 469.1 | 595.2 | 755.2 |
| Account Receivables, % | 36.95 | 45.89 | 17.63 | 19.63 | 27.02 | 29.42 | 29.42 | 29.42 | 29.42 | 29.42 |
| Inventories | 64.3 | 77.0 | 102.0 | 196.3 | 213.3 | 208.5 | 264.5 | 335.7 | 425.9 | 540.4 |
| Inventories, % | 19.2 | 17.93 | 13.54 | 27.27 | 27.33 | 21.06 | 21.06 | 21.06 | 21.06 | 21.06 |
| Accounts Payable | 41.7 | 38.3 | 51.3 | 57.8 | 78.3 | 91.6 | 116.2 | 147.4 | 187.1 | 237.4 |
| Accounts Payable, % | 12.43 | 8.93 | 6.82 | 8.03 | 10.03 | 9.25 | 9.25 | 9.25 | 9.25 | 9.25 |
| Capital Expenditure | -9.0 | -108.8 | -40.8 | -39.0 | -34.9 | -85.9 | -109.0 | -138.3 | -175.5 | -222.7 |
| Capital Expenditure, % | -2.7 | -25.35 | -5.42 | -5.43 | -4.48 | -8.68 | -8.68 | -8.68 | -8.68 | -8.68 |
| Tax Rate, % | -37.44 | -37.44 | -37.44 | -37.44 | -37.44 | -37.44 | -37.44 | -37.44 | -37.44 | -37.44 |
| EBITAT | 65.2 | 100.2 | 201.8 | 90.9 | 66.1 | 174.3 | 221.1 | 280.6 | 356.0 | 451.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -88.5 | -93.9 | 224.7 | -25.2 | -8.2 | 44.0 | 25.2 | 32.0 | 40.6 | 51.5 |
| WACC, % | 9.97 | 9.97 | 9.97 | 9.98 | 9.98 | 9.97 | 9.97 | 9.97 | 9.97 | 9.97 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 144.6 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 54 | |||||||||
| Terminal Value | 896 | |||||||||
| Present Terminal Value | 557 | |||||||||
| Enterprise Value | 702 | |||||||||
| Net Debt | -970 | |||||||||
| Equity Value | 1,672 | |||||||||
| Diluted Shares Outstanding, MM | 119 | |||||||||
| Equity Value Per Share | 14.05 |
What You Will Receive
- Pre-Filled Financial Model: Wuxi Chipown's actual data enables accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other crucial factors.
- Real-Time Calculations: Automatic updates let you view results instantly as you make adjustments.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, allowing ongoing use for in-depth forecasts.
Key Features
- Pre-Loaded Data: Historical financial statements and pre-filled forecasts for Wuxi Chipown Micro-electronics Limited (688508SS).
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins to your specifications.
- Instant Results: Observe the intrinsic value of Wuxi Chipown Micro-electronics Limited (688508SS) update in real time.
- Clear Visual Outputs: Comprehensive dashboard charts illustrate valuation results and essential metrics.
- Built for Accuracy: A professional-grade tool designed for analysts, investors, and finance professionals.
How It Functions
- Download the Template: Gain immediate access to the Excel-based Wuxi Chipown Micro-electronics Limited (688508SS) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically refreshes the intrinsic value of Wuxi Chipown Micro-electronics Limited (688508SS).
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial strategies.
Why Opt for This Calculator?
- Precise Information: Authentic Wuxi Chipown Micro-electronics financials provide trustworthy valuation outcomes.
- Tailorable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficient: Pre-configured calculations save you from starting from the ground up.
- Professional-Quality Tool: Crafted for investors, analysts, and consultants.
- Easy to Use: Intuitive design and clear, step-by-step guidance make it accessible for everyone.
Who Can Benefit from This Product?
- Investors: Evaluate Wuxi Chipown Micro-electronics Limited's (688508SS) valuation prior to making stock transactions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
- Startup Founders: Gain insights into how well-established companies like Wuxi Chipown are valued in the market.
- Consultants: Provide comprehensive valuation reports for their clientele.
- Students and Educators: Utilize current market data to practice and teach essential valuation skills.
Contents of the Template
- Historical Data: A comprehensive collection of Wuxi Chipown’s previous financial results and foundational forecasts.
- DCF and Levered DCF Models: In-depth templates designed to assess the intrinsic value of Wuxi Chipown.
- WACC Sheet: Ready-to-use calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize essential factors such as growth rates, EBITDA margins, and capital expenditure projections.
- Quarterly and Annual Statements: Detailed financial breakdowns for Wuxi Chipown.
- Interactive Dashboard: Dynamic visualizations for 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.