|
Shenzhen United Winners Laser Co., Ltd. (688518.SS) DCF Valuation
CN | Industrials | Industrial - Machinery | 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
Shenzhen United Winners Laser Co., Ltd. (688518.SS) Bundle
Engineered for accuracy, our (688518SS) DCF Calculator enables you to assess Shenzhen United Winners Laser Co., Ltd. valuation using real-world financial data, along with complete flexibility to modify all essential parameters for improved projections.
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 | 1,010.9 | 877.9 | 1,399.8 | 2,822.4 | 3,512.3 | 5,011.3 | 7,150.2 | 10,202.0 | 14,556.3 | 20,769.0 |
| Revenue Growth, % | 0 | -13.16 | 59.44 | 101.64 | 24.44 | 42.68 | 42.68 | 42.68 | 42.68 | 42.68 |
| EBITDA | 93.0 | 91.9 | 126.7 | 355.2 | 394.6 | 526.6 | 751.3 | 1,072.0 | 1,529.5 | 2,182.4 |
| EBITDA, % | 9.2 | 10.47 | 9.05 | 12.58 | 11.23 | 10.51 | 10.51 | 10.51 | 10.51 | 10.51 |
| Depreciation | 11.2 | 12.7 | 30.3 | 50.5 | 76.0 | 86.9 | 124.0 | 176.9 | 252.4 | 360.1 |
| Depreciation, % | 1.11 | 1.44 | 2.17 | 1.79 | 2.16 | 1.73 | 1.73 | 1.73 | 1.73 | 1.73 |
| EBIT | 81.8 | 79.3 | 96.4 | 304.7 | 318.6 | 439.7 | 627.4 | 895.1 | 1,277.2 | 1,822.3 |
| EBIT, % | 8.09 | 9.03 | 6.88 | 10.79 | 9.07 | 8.77 | 8.77 | 8.77 | 8.77 | 8.77 |
| Total Cash | 219.4 | 864.7 | 653.5 | 372.2 | 1,378.5 | 2,198.2 | 3,136.4 | 4,475.1 | 6,385.1 | 9,110.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 627.5 | 608.4 | 945.9 | 1,674.2 | 2,102.5 | 3,188.5 | 4,549.3 | 6,491.0 | 9,261.5 | 13,214.4 |
| Account Receivables, % | 62.07 | 69.3 | 67.58 | 59.32 | 59.86 | 63.63 | 63.63 | 63.63 | 63.63 | 63.63 |
| Inventories | 572.2 | 775.1 | 1,804.0 | 2,608.5 | 2,486.5 | 4,090.3 | 5,836.0 | 8,326.9 | 11,880.9 | 16,951.8 |
| Inventories, % | 56.6 | 88.29 | 128.88 | 92.42 | 70.79 | 81.62 | 81.62 | 81.62 | 81.62 | 81.62 |
| Accounts Payable | 273.2 | 483.9 | 1,067.5 | 1,347.7 | 1,670.1 | 2,542.9 | 3,628.3 | 5,176.8 | 7,386.3 | 10,538.9 |
| Accounts Payable, % | 27.03 | 55.12 | 76.27 | 47.75 | 47.55 | 50.74 | 50.74 | 50.74 | 50.74 | 50.74 |
| Capital Expenditure | -31.6 | -86.5 | -198.0 | -292.6 | -159.4 | -421.3 | -601.1 | -857.7 | -1,223.8 | -1,746.1 |
| Capital Expenditure, % | -3.12 | -9.86 | -14.15 | -10.37 | -4.54 | -8.41 | -8.41 | -8.41 | -8.41 | -8.41 |
| Tax Rate, % | 9.56 | 9.56 | 9.56 | 9.56 | 9.56 | 9.56 | 9.56 | 9.56 | 9.56 | 9.56 |
| EBITAT | 75.5 | 68.7 | 91.1 | 267.0 | 288.2 | 397.1 | 566.6 | 808.4 | 1,153.4 | 1,645.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -871.4 | 21.8 | -859.5 | -1,227.7 | 220.8 | -1,754.3 | -1,931.9 | -2,756.5 | -3,932.9 | -5,611.5 |
| WACC, % | 5.26 | 5.25 | 5.27 | 5.25 | 5.26 | 5.26 | 5.26 | 5.26 | 5.26 | 5.26 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -13,321.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -5,836 | |||||||||
| Terminal Value | -464,000 | |||||||||
| Present Terminal Value | -359,127 | |||||||||
| Enterprise Value | -372,448 | |||||||||
| Net Debt | -735 | |||||||||
| Equity Value | -371,713 | |||||||||
| Diluted Shares Outstanding, MM | 337 | |||||||||
| Equity Value Per Share | -1,103.63 |
What You Will Receive
- Genuine 688518SS Financial Data: Pre-loaded with Shenzhen United Winners Laser’s historical and projected financial information for accurate analysis.
- Fully Customizable Template: Easily adjust crucial inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Observe real-time updates to the intrinsic value of Shenzhen United Winners Laser based on your modifications.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Design: Designed for ease of use with a straightforward layout and clear guidance for all skill levels.
Key Features
- Advanced DCF Calculator: Offers comprehensive unlevered and levered DCF valuation models tailored for Shenzhen United Winners Laser Co., Ltd. (688518SS).
- WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
- Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit your analysis needs.
- Integrated Financial Ratios: Assess profitability, leverage, and efficiency ratios specific to Shenzhen United Winners Laser Co., Ltd. (688518SS).
- Interactive Dashboard and Charts: Visual representations streamline the summary of key valuation metrics for straightforward analysis.
How It Functions
- Step 1: Download the prebuilt Excel template featuring Shenzhen United Winners Laser Co., Ltd.’s data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly access recalculated results, including the intrinsic value of Shenzhen United Winners Laser Co., Ltd. (688518SS).
- Step 5: Make well-informed investment choices or create reports based on the generated outputs.
Why Choose Our Laser Solutions?
- Precision: Utilizing state-of-the-art technology to ensure optimal performance.
- Versatility: Engineered to accommodate a wide range of applications and industries.
- Efficiency: Streamline your processes without the need for extensive setup.
- Industry-Leading: Crafted with expert insights to meet the demands of professionals.
- User-Friendly: Intuitive design makes it accessible for users at all experience levels.
Who Could Benefit from This Product?
- Individual Investors: Make informed decisions regarding the buying or selling of Shenzhen United Winners Laser Co., Ltd. (688518SS) stock.
- Financial Analysts: Enhance the valuation process with ready-to-use financial models tailored for Shenzhen United Winners Laser Co., Ltd. (688518SS).
- Consultants: Provide clients with accurate and professional valuation insights related to Shenzhen United Winners Laser Co., Ltd. (688518SS).
- Business Owners: Gain insights into how major companies like Shenzhen United Winners Laser Co., Ltd. (688518SS) are valued to inform your own business strategy.
- Finance Students: Acquire valuation skills using real-world data and case studies involving Shenzhen United Winners Laser Co., Ltd. (688518SS).
Contents of the Template
- Comprehensive DCF Model: An editable template featuring in-depth valuation calculations for Shenzhen United Winners Laser Co., Ltd. (688518SS).
- Real-World Data: Historical and projected financial figures for Shenzhen United Winners Laser Co., Ltd. (688518SS) preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Detailed annual and quarterly financial breakdowns for enhanced insights.
- Key Ratios: Integrated analysis of profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: User-friendly charts and tables that present clear, 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.