Han's Laser Technology Industry Group Co., Ltd. (002008SZ) DCF Valuation

Han's Laser Technology Industry Group Co., Ltd. (002008.sz) Avaliação DCF

CN | Industrials | Industrial - Machinery | SHZ
Han's Laser Technology Industry Group Co., Ltd. (002008SZ) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Han's Laser Technology Industry Group Co., Ltd. (002008.SZ) Bundle

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

TOTAL:

Descubra o verdadeiro potencial do Han's Laser Technology Industry Group Co., Ltd. (002008SZ) com nossa calculadora DCF avançada! Ajuste as principais suposições, explore vários cenários e avalie como as mudanças afetam a avaliação do laser de Han-tudo dentro de um modelo de excelente fácil de usar.


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 9,562.6 11,942.5 16,332.3 14,961.2 14,091.1 15,762.1 17,631.3 19,722.1 22,060.9 24,677.0
Revenue Growth, % 0 24.89 36.76 -8.4 -5.82 11.86 11.86 11.86 11.86 11.86
EBITDA 1,139.3 1,614.9 2,944.1 1,994.3 1,662.5 2,162.3 2,418.7 2,705.5 3,026.3 3,385.2
EBITDA, % 11.91 13.52 18.03 13.33 11.8 13.72 13.72 13.72 13.72 13.72
Depreciation 260.1 267.9 397.2 535.5 567.0 472.8 528.9 591.6 661.8 740.3
Depreciation, % 2.72 2.24 2.43 3.58 4.02 3 3 3 3 3
EBIT 879.1 1,347.0 2,546.9 1,458.8 1,095.4 1,689.4 1,889.8 2,113.9 2,364.5 2,644.9
EBIT, % 9.19 11.28 15.59 9.75 7.77 10.72 10.72 10.72 10.72 10.72
Total Cash 3,427.1 4,906.7 5,994.9 9,615.8 10,756.5 8,014.7 8,965.1 10,028.2 11,217.4 12,547.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4,408.8 5,083.0 7,551.0 9,079.7 9,089.2
Account Receivables, % 46.1 42.56 46.23 60.69 64.5
Inventories 2,532.3 3,681.7 5,015.2 4,576.7 4,393.4 4,721.9 5,281.8 5,908.2 6,608.8 7,392.5
Inventories, % 26.48 30.83 30.71 30.59 31.18 29.96 29.96 29.96 29.96 29.96
Accounts Payable 3,289.4 4,791.3 6,587.4 6,347.4 6,790.4 6,477.2 7,245.3 8,104.5 9,065.5 10,140.6
Accounts Payable, % 34.4 40.12 40.33 42.43 48.19 41.09 41.09 41.09 41.09 41.09
Capital Expenditure -1,230.9 -921.0 -734.0 -969.5 -1,473.7 -1,324.5 -1,481.6 -1,657.3 -1,853.8 -2,073.7
Capital Expenditure, % -12.87 -7.71 -4.49 -6.48 -10.46 -8.4 -8.4 -8.4 -8.4 -8.4
Tax Rate, % 0.45938 0.45938 0.45938 0.45938 0.45938 0.45938 0.45938 0.45938 0.45938 0.45938
EBITAT 817.7 1,236.9 2,202.1 1,351.8 1,090.4 1,566.1 1,751.9 1,959.6 2,192.0 2,451.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3,804.8 262.1 -140.0 -412.4 800.5 962.7 35.0 39.2 43.8 49.0
WACC, % 9.34 9.33 9.29 9.34 9.38 9.34 9.34 9.34 9.34 9.34
PV UFCF
SUM PV UFCF 1,001.8
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 50
Terminal Value 796
Present Terminal Value 510
Enterprise Value 1,511
Net Debt -7,478
Equity Value 8,989
Diluted Shares Outstanding, MM 1,052
Equity Value Per Share 8.55

Benefits You Will Receive

  • Adjustable Forecast Inputs: Seamlessly modify assumptions (growth %, profit margins, WACC) to explore various scenarios.
  • Comprehensive Data: Han's Laser Technology's financial information pre-loaded to enhance your analysis.
  • Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for your convenience.
  • Customizable and Professional Design: A refined Excel model tailored to your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, validating strategies, and increasing efficiency.

Key Features

  • Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA margin, and capital investments.
  • Instant DCF Valuation: Automatically computes intrinsic value, net present value (NPV), and additional outputs in real time.
  • High-Precision Accuracy: Leverages Han's Laser's actual financial data for dependable valuation results.
  • Simplified Scenario Analysis: Easily explore various assumptions and assess their impacts without hassle.
  • Efficiency Booster: Streamline your process by removing the need to create intricate valuation models from the ground up.

How It Operates

  1. Step 1: Download the Excel file.
  2. Step 2: Examine the pre-filled financial data and forecasts for Han's Laser Technology Industry Group Co., Ltd. (002008SZ).
  3. Step 3: Adjust key parameters such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe real-time updates to the DCF model as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the findings for your investment strategies.

Why Choose This Calculator for Han's Laser Technology Industry Group Co., Ltd. (002008SZ)?

  • User-Friendly Interface: Crafted for both novices and seasoned professionals.
  • Customizable Inputs: Easily adjust parameters to suit your specific analysis needs.
  • Real-Time Valuation: Observe immediate updates to Han's valuation as you change the inputs.
  • Preconfigured Data: Comes with Han's actual financial metrics for swift analysis.
  • Relied Upon by Experts: Favored by investors and analysts for informed decision-making.

Who Can Benefit from This Product?

  • Investors: Assess Han's Laser Technology's valuation prior to making stock trades.
  • CFOs and Financial Analysts: Optimize valuation workflows and evaluate financial projections.
  • Startup Founders: Understand how leading public companies like Han's Laser are valued.
  • Consultants: Create comprehensive valuation reports for your clients.
  • Students and Educators: Utilize real market data to practice and teach valuation methodologies.

Contents of the Template

  • Pre-Filled DCF Model: Han's Laser Technology's financial data preloaded for immediate application.
  • WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
  • Financial Ratios: Analyze Han's profitability, leverage, and operational efficiency.
  • Editable Inputs: Adjust assumptions such as growth rates, margins, and CAPEX to suit your specific scenarios.
  • Financial Statements: Access annual and quarterly reports for in-depth analysis.
  • Interactive Dashboard: Visualize essential valuation metrics and outcomes with ease.


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.

No products were found matching.