|
Dalian Huarui Heavy Industry Group Co., Ltd. (002204.sz) Avaliação do DCF
CN | Industrials | Industrial - Machinery | 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
Dalian Huarui Heavy Industry Group Co., LTD. (002204.SZ) Bundle
Explore as perspectivas financeiras da Dalian Huarui Heavy Industry Group Co., Ltd. (002204SZ) Com nossa calculadora DCF amigável! Digite suas suposições sobre crescimento, margens e despesas para calcular o valor intrínseco do Dalian Huarui Heavy Industry Group Co., Ltd. (002204SZ) e refine sua estratégia de investimento.
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 | 7,210.4 | 8,161.9 | 9,108.8 | 10,357.4 | 12,003.1 | 11,324.1 | 10,683.6 | 10,079.2 | 9,509.1 | 8,971.1 |
| Revenue Growth, % | 0 | 13.2 | 11.6 | 13.71 | 15.89 | -5.66 | -5.66 | -5.66 | -5.66 | -5.66 |
| EBITDA | 342.6 | 335.3 | 380.9 | 509.7 | 663.4 | 532.0 | 501.9 | 473.5 | 446.7 | 421.5 |
| EBITDA, % | 4.75 | 4.11 | 4.18 | 4.92 | 5.53 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 |
| Depreciation | 258.5 | 221.3 | 210.1 | 199.1 | 222.8 | 280.4 | 264.5 | 249.6 | 235.5 | 222.1 |
| Depreciation, % | 3.59 | 2.71 | 2.31 | 1.92 | 1.86 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 |
| EBIT | 84.1 | 114.1 | 170.8 | 310.7 | 440.6 | 251.6 | 237.4 | 223.9 | 211.3 | 199.3 |
| EBIT, % | 1.17 | 1.4 | 1.88 | 3 | 3.67 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 |
| Total Cash | 1,611.7 | 2,094.0 | 2,687.2 | 3,068.8 | 2,951.4 | 2,983.4 | 2,814.6 | 2,655.4 | 2,505.2 | 2,363.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 6,948.3 | 6,591.1 | 6,664.5 | 7,214.0 | 8,165.6 | 8,786.7 | 8,289.7 | 7,820.8 | 7,378.4 | 6,961.0 |
| Account Receivables, % | 96.36 | 80.75 | 73.17 | 69.65 | 68.03 | 77.59 | 77.59 | 77.59 | 77.59 | 77.59 |
| Inventories | 3,626.8 | 3,583.0 | 5,192.5 | 6,369.2 | 6,119.2 | 5,971.9 | 5,634.0 | 5,315.3 | 5,014.7 | 4,731.0 |
| Inventories, % | 50.3 | 43.9 | 57.01 | 61.49 | 50.98 | 52.74 | 52.74 | 52.74 | 52.74 | 52.74 |
| Accounts Payable | 5,106.3 | 5,063.1 | 3,110.9 | 6,106.4 | 7,792.2 | 6,587.9 | 6,215.2 | 5,863.7 | 5,532.0 | 5,219.0 |
| Accounts Payable, % | 70.82 | 62.03 | 34.15 | 58.96 | 64.92 | 58.18 | 58.18 | 58.18 | 58.18 | 58.18 |
| Capital Expenditure | -17.2 | -58.9 | -41.4 | -83.6 | -890.3 | -218.3 | -206.0 | -194.3 | -183.3 | -173.0 |
| Capital Expenditure, % | -0.23921 | -0.72194 | -0.45412 | -0.80757 | -7.42 | -1.93 | -1.93 | -1.93 | -1.93 | -1.93 |
| Tax Rate, % | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 |
| EBITAT | 59.4 | 49.7 | 120.6 | 292.9 | 394.7 | 185.5 | 175.0 | 165.1 | 155.8 | 147.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -5,168.1 | 569.8 | -3,345.8 | 1,677.6 | 711.4 | -1,430.5 | 695.8 | 656.4 | 619.3 | 584.3 |
| WACC, % | 6.43 | 6.3 | 6.43 | 6.53 | 6.51 | 6.44 | 6.44 | 6.44 | 6.44 | 6.44 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 724.6 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 608 | |||||||||
| Terminal Value | 24,897 | |||||||||
| Present Terminal Value | 18,223 | |||||||||
| Enterprise Value | 18,947 | |||||||||
| Net Debt | -913 | |||||||||
| Equity Value | 19,860 | |||||||||
| Diluted Shares Outstanding, MM | 1,931 | |||||||||
| Equity Value Per Share | 10.28 |
What You Will Receive
- Genuine DHHIG Financial Data: Pre-loaded with Dalian Huarui Heavy Industry Group Co., LTD.'s historical and projected figures for accurate analysis.
- Completely Customizable Template: Easily adjust essential inputs like revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch DHHIG's intrinsic value refresh automatically in response to your modifications.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants who demand precise DCF outcomes.
- User-Friendly Interface: Intuitive layout and straightforward instructions suitable for all skill levels.
Key Features
- 🔍 Real-Life DHHIG Financials: Pre-filled historical and projected data for Dalian Huarui Heavy Industry Group Co., LTD. (002204SZ).
- ✏️ Fully Customizable Inputs: Adjust all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas calculate DHHIG's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize DHHIG's valuation immediately after making any adjustments.
- Scenario Analysis: Evaluate and compare outcomes for different financial assumptions side-by-side.
How It Operates
- 1. Access the Template: Download and open the Excel file featuring Dalian Huarui Heavy Industry Group Co., LTD.'s preloaded data.
- 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making.
Why Opt for This Calculator?
- Reliable Data: Utilizes authentic Dalian Huarui Heavy Industry Group Co., LTD. (002204SZ) financials for 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.
- High-Quality Tool: Crafted for investors, analysts, and consultants alike.
- Easy to Use: User-friendly design and clear, step-by-step guidance ensure accessibility for everyone.
Who Should Use This Product?
- Investors: Effectively assess the fair value of Dalian Huarui Heavy Industry Group Co., LTD. (002204SZ) prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily tailor the template for client valuation reports related to Dalian Huarui Heavy Industry Group.
- Entrepreneurs: Acquire valuable insights into financial modeling practices employed by leading companies.
- Educators: Employ this resource as a teaching aid to illustrate various valuation methodologies.
Contents of the Template
- Pre-Filled Data: Contains Dalian Huarui Heavy Industry Group Co., LTD.'s (002204SZ) historical financial performance and projections.
- Discounted Cash Flow Model: An editable DCF valuation model equipped with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for determining WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate Dalian Huarui's (002204SZ) profitability, operational efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax assumptions.
- Clear Dashboard: Visualizations and tables that highlight essential valuation 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.