CBAK Energy Technology, Inc. (CBAT) DCF Valuation

CBAK Energy Technology, Inc. (CBAT) DCF Valuation

CN | Industrials | Electrical Equipment & Parts | NASDAQ
CBAK Energy Technology, Inc. (CBAT) DCF Valuation
  • ✓ 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

CBAK Energy Technology, Inc. (CBAT) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Whether you’re an investor or an analyst, this (CBAT) DCF Calculator is your go-to tool for accurate valuation. Preloaded with data from CBAK Energy Technology, Inc., you can adjust forecasts and instantly observe the effects.


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 22.2 37.6 52.7 248.7 204.4 302.4 447.3 661.6 978.6 1,447.5
Revenue Growth, % 0 69.26 40.21 372.24 -17.81 47.91 47.91 47.91 47.91 47.91
EBITDA -4.8 -3.1 -8.4 3.4 5.5 -25.2 -37.3 -55.1 -81.5 -120.6
EBITDA, % -21.63 -8.21 -15.88 1.38 2.68 -8.33 -8.33 -8.33 -8.33 -8.33
Depreciation 3.0 3.0 3.9 8.6 10.3 22.7 33.6 49.7 73.5 108.7
Depreciation, % 13.7 7.95 7.4 3.44 5.06 7.51 7.51 7.51 7.51 7.51
EBIT -7.8 -6.1 -12.3 -5.1 -4.9 -47.9 -70.8 -104.8 -155.0 -229.2
EBIT, % -35.32 -16.16 -23.28 -2.06 -2.37 -15.84 -15.84 -15.84 -15.84 -15.84
Total Cash 1.6 11.9 8.1 6.5 58.8 51.9 76.8 113.6 168.0 248.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 12.1 35.5 60.1 32.9 28.7
Account Receivables, % 54.63 94.54 114.06 13.24 14.05
Inventories 8.7 5.3 30.1 49.4 33.4 88.6 131.0 193.8 286.7 424.0
Inventories, % 39.05 13.98 57.21 19.88 16.34 29.29 29.29 29.29 29.29 29.29
Accounts Payable 11.2 19.6 40.4 32.5 82.8 140.6 208.0 307.7 455.1 673.2
Accounts Payable, % 50.27 52.07 76.61 13.07 40.52 46.51 46.51 46.51 46.51 46.51
Capital Expenditure -2.5 -5.7 -19.2 -12.4 -31.1 -50.2 -74.2 -109.7 -162.3 -240.1
Capital Expenditure, % -11.05 -15.2 -36.48 -4.97 -15.23 -16.59 -16.59 -16.59 -16.59 -16.59
Tax Rate, % 59.54 59.54 59.54 59.54 59.54 59.54 59.54 59.54 59.54 59.54
EBITAT -9.2 -5.0 -14.0 -4.6 -2.0 -39.6 -58.6 -86.7 -128.2 -189.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -18.3 -19.3 -58.0 -8.4 47.8 -202.9 -154.4 -228.3 -337.7 -499.6
WACC, % 10.99 10.78 10.99 10.87 10.27 10.78 10.78 10.78 10.78 10.78
PV UFCF
SUM PV UFCF -1,000.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -510
Terminal Value -5,804
Present Terminal Value -3,478
Enterprise Value -4,479
Net Debt -23
Equity Value -4,456
Diluted Shares Outstanding, MM 89
Equity Value Per Share -49.93

What You Will Receive

  • Authentic CBAK Data: Preloaded financial metrics – from revenue to EBIT – derived from real and forecasted figures.
  • Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • Instant Valuation Adjustments: Automatic recalculations to assess the effects of changes on CBAK’s fair value.
  • Flexible Excel Template: Designed for quick modifications, scenario analysis, and comprehensive projections.
  • Efficient and Precise: Eliminate the need to build models from the ground up while ensuring accuracy and adaptability.

Key Features

  • Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures for CBAK Energy Technology, Inc. (CBAT).
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
  • High-Precision Accuracy: Leverages CBAK’s actual financial data to deliver realistic valuation results.
  • Simplified Scenario Analysis: Effortlessly evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  • 1. Access the Template: Download and open the Excel file containing CBAK Energy Technology, Inc.'s (CBAT) preloaded data.
  • 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
  • 3. Instant Results: The DCF model automatically computes the intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation results.
  • 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.

Why Choose CBAK Energy Technology, Inc. (CBAT)?

  • Innovative Solutions: Cutting-edge technology tailored for the energy sector.
  • Proven Performance: Consistent results backed by reliable data and analysis.
  • Customizable Options: Flexible products that can be adapted to meet specific energy needs.
  • User-Friendly Interface: Intuitive design ensures easy navigation and understanding of features.
  • Industry Expertise: Developed by professionals with extensive experience in energy technology.

Who Should Use This Product?

  • Investors: Evaluate CBAK Energy Technology, Inc.'s (CBAT) market position before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for CBAT.
  • Startup Founders: Understand the valuation models applied to companies like CBAK Energy Technology, Inc. (CBAT).
  • Consultants: Provide detailed valuation analyses and reports for clients interested in CBAT.
  • Students and Educators: Utilize real-time data from CBAK Energy Technology, Inc. (CBAT) to learn and teach valuation strategies.

What the Template Contains

  • Pre-Filled DCF Model: CBAK Energy Technology's financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate CBAK Energy Technology's profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.