|
Sunwave Communications Co.LTD (002115.SZ) Avaliação DCF
CN | Technology | Communication Equipment | SHZ
|
- ✓ 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
Sunwave Communications Co.Ltd (002115.SZ) Bundle
Otimize seu tempo e melhore a precisão com nossa calculadora DCF (002115SZ)! Equipado com dados reais de dados e suposições personalizáveis, essa ferramenta permite que você preveja, analise e avalie (002115SZ), assim como um investidor experiente.
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 | 5,558.9 | 8,738.1 | 10,263.7 | 10,296.1 | 12,488.9 | 15,494.5 | 19,223.4 | 23,849.7 | 29,589.3 | 36,710.3 |
| Revenue Growth, % | 0 | 57.19 | 17.46 | 0.31529 | 21.3 | 24.07 | 24.07 | 24.07 | 24.07 | 24.07 |
| EBITDA | 352.5 | 188.4 | -451.3 | 296.7 | 262.6 | 281.5 | 349.3 | 433.3 | 537.6 | 667.0 |
| EBITDA, % | 6.34 | 2.16 | -4.4 | 2.88 | 2.1 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 |
| Depreciation | 294.2 | 301.7 | 209.9 | 106.4 | 126.0 | 397.6 | 493.3 | 612.0 | 759.3 | 942.0 |
| Depreciation, % | 5.29 | 3.45 | 2.04 | 1.03 | 1.01 | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 |
| EBIT | 58.4 | -113.3 | -661.1 | 190.3 | 136.6 | -116.1 | -144.0 | -178.7 | -221.7 | -275.0 |
| EBIT, % | 1.05 | -1.3 | -6.44 | 1.85 | 1.09 | -0.74917 | -0.74917 | -0.74917 | -0.74917 | -0.74917 |
| Total Cash | 942.0 | 1,038.7 | 1,296.6 | 1,228.3 | 1,062.1 | 1,918.2 | 2,379.8 | 2,952.6 | 3,663.1 | 4,544.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 719.4 | 782.6 | 871.4 | 1,002.4 | 897.2 | 1,466.0 | 1,818.8 | 2,256.5 | 2,799.6 | 3,473.3 |
| Account Receivables, % | 12.94 | 8.96 | 8.49 | 9.74 | 7.18 | 9.46 | 9.46 | 9.46 | 9.46 | 9.46 |
| Inventories | 250.4 | 295.2 | 353.2 | 433.1 | 372.1 | 573.6 | 711.7 | 883.0 | 1,095.5 | 1,359.1 |
| Inventories, % | 4.51 | 3.38 | 3.44 | 4.21 | 2.98 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 |
| Accounts Payable | 242.5 | 831.2 | 650.1 | 638.9 | 521.6 | 948.0 | 1,176.2 | 1,459.2 | 1,810.4 | 2,246.1 |
| Accounts Payable, % | 4.36 | 9.51 | 6.33 | 6.21 | 4.18 | 6.12 | 6.12 | 6.12 | 6.12 | 6.12 |
| Capital Expenditure | -329.3 | -85.4 | -214.1 | -153.6 | -235.8 | -383.2 | -475.5 | -589.9 | -731.8 | -908.0 |
| Capital Expenditure, % | -5.92 | -0.97709 | -2.09 | -1.49 | -1.89 | -2.47 | -2.47 | -2.47 | -2.47 | -2.47 |
| Tax Rate, % | 52.04 | 52.04 | 52.04 | 52.04 | 52.04 | 52.04 | 52.04 | 52.04 | 52.04 | 52.04 |
| EBITAT | 41.5 | -5.5 | -696.9 | 159.7 | 65.5 | -71.5 | -88.7 | -110.0 | -136.5 | -169.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -720.9 | 691.4 | -1,029.0 | -109.6 | 4.6 | -401.0 | -333.5 | -413.8 | -513.4 | -636.9 |
| WACC, % | 6.65 | 6.42 | 6.75 | 6.7 | 6.57 | 6.62 | 6.62 | 6.62 | 6.62 | 6.62 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,870.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -650 | |||||||||
| Terminal Value | -14,066 | |||||||||
| Present Terminal Value | -10,209 | |||||||||
| Enterprise Value | -12,080 | |||||||||
| Net Debt | -263 | |||||||||
| Equity Value | -11,817 | |||||||||
| Diluted Shares Outstanding, MM | 811 | |||||||||
| Equity Value Per Share | -14.57 |
What You Will Receive
- Pre-Filled Financial Model: Leverage Sunwave Communications’ actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other critical variables.
- Instantaneous Calculations: Real-time updates guarantee you see outcomes as you adjust parameters.
- Investor-Ready Template: A polished Excel file crafted for top-tier valuation presentations.
- Customizable and Reusable: Designed for adaptability, enabling ongoing use for in-depth forecasts.
Key Features
- Customizable Forecast Inputs: Adjust essential metrics such as subscriber growth, average revenue per user (ARPU), and operational costs.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and other financial outputs.
- High-Precision Accuracy: Leverages Sunwave Communications' real-time financial data for credible valuation results.
- Streamlined Scenario Analysis: Easily experiment with various assumptions and assess the resulting impact.
- Efficiency Booster: Remove the necessity of crafting intricate valuation models from the ground up.
How It Functions
- Step 1: Download the Excel file.
- Step 2: Review the pre-filled financial data and forecasts for Sunwave Communications Co. Ltd (002115SZ).
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Choose This Calculator?
- Designed for Professionals: A sophisticated tool tailored for analysts, CFOs, and consultants in the telecommunications sector.
- Accurate Data: Sunwave Communications’ (002115SZ) historical and projected financials are preloaded for enhanced precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions to explore different outcomes.
- Detailed Outputs: Automatically computes intrinsic value, NPV, and other key financial metrics.
- User-Friendly: Comprehensive step-by-step instructions make the process straightforward.
Who Can Benefit from This Product?
- Individual Investors: Gain insights to make informed trades in Sunwave Communications (002115SZ).
- Financial Analysts: Enhance your valuation methods with comprehensive financial models tailored for Sunwave Communications (002115SZ).
- Consultants: Provide clients with accurate and quick valuation analyses of Sunwave Communications (002115SZ).
- Business Owners: Learn how large firms like Sunwave Communications (002115SZ) are valued to inform your business strategies.
- Finance Students: Explore valuation practices with real-life data and case studies from Sunwave Communications (002115SZ).
Contents of the Template
- Historical Data: Includes Sunwave Communications Co. Ltd's past financial performance and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates for calculating the intrinsic value of Sunwave Communications (002115SZ).
- WACC Sheet: Pre-constructed calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize essential drivers such as growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough analysis of Sunwave Communications’ financial statements.
- Interactive Dashboard: Dynamically visualize valuation results 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.