|
Guangdong Tapai Group Co., Ltd. (002233.sz) Avaliação DCF
CN | Basic Materials | Construction Materials | 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
Guangdong Tapai Group Co., Ltd. (002233.SZ) Bundle
Projetado para precisão, nossa calculadora DCF (0022333SZ) permite avaliar a avaliação de Guangdong Tapai Group Co., Ltd. usando dados financeiros do mundo real e oferece flexibilidade completa para modificar todos os parâmetros essenciais para projeções aprimoradas.
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 | 6,890.7 | 7,046.7 | 7,713.4 | 6,035.0 | 5,534.6 | 5,281.1 | 5,039.1 | 4,808.2 | 4,588.0 | 4,377.8 |
| Revenue Growth, % | 0 | 2.26 | 9.46 | -21.76 | -8.29 | -4.58 | -4.58 | -4.58 | -4.58 | -4.58 |
| EBITDA | 2,579.1 | 2,820.4 | 2,500.7 | 875.3 | 1,419.2 | 1,584.5 | 1,511.9 | 1,442.6 | 1,376.6 | 1,313.5 |
| EBITDA, % | 37.43 | 40.02 | 32.42 | 14.5 | 25.64 | 30 | 30 | 30 | 30 | 30 |
| Depreciation | 410.1 | 462.3 | 497.8 | 526.5 | 442.9 | 377.0 | 359.7 | 343.2 | 327.5 | 312.5 |
| Depreciation, % | 5.95 | 6.56 | 6.45 | 8.72 | 8 | 7.14 | 7.14 | 7.14 | 7.14 | 7.14 |
| EBIT | 2,169.0 | 2,358.1 | 2,002.9 | 348.8 | 976.3 | 1,207.5 | 1,152.2 | 1,099.4 | 1,049.1 | 1,001.0 |
| EBIT, % | 31.48 | 33.46 | 25.97 | 5.78 | 17.64 | 22.87 | 22.87 | 22.87 | 22.87 | 22.87 |
| Total Cash | 3,894.6 | 4,589.2 | 4,851.5 | 4,458.7 | 5,578.4 | 3,785.7 | 3,612.3 | 3,446.8 | 3,288.9 | 3,138.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 151.7 | 69.5 | 29.2 | 52.4 | 47.9 | 56.0 | 53.4 | 51.0 | 48.6 | 46.4 |
| Account Receivables, % | 2.2 | 0.98643 | 0.37889 | 0.86785 | 0.86543 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 |
| Inventories | 462.9 | 572.3 | 671.9 | 599.7 | 631.6 | 474.2 | 452.5 | 431.8 | 412.0 | 393.1 |
| Inventories, % | 6.72 | 8.12 | 8.71 | 9.94 | 11.41 | 8.98 | 8.98 | 8.98 | 8.98 | 8.98 |
| Accounts Payable | 867.4 | 989.7 | 827.7 | 668.1 | 600.2 | 626.1 | 597.4 | 570.1 | 543.9 | 519.0 |
| Accounts Payable, % | 12.59 | 14.04 | 10.73 | 11.07 | 10.84 | 11.86 | 11.86 | 11.86 | 11.86 | 11.86 |
| Capital Expenditure | -1,369.9 | -788.2 | -813.8 | -453.8 | -452.0 | -605.2 | -577.5 | -551.1 | -525.8 | -501.7 |
| Capital Expenditure, % | -19.88 | -11.18 | -10.55 | -7.52 | -8.17 | -11.46 | -11.46 | -11.46 | -11.46 | -11.46 |
| Tax Rate, % | 24.04 | 24.04 | 24.04 | 24.04 | 24.04 | 24.04 | 24.04 | 24.04 | 24.04 | 24.04 |
| EBITAT | 1,629.6 | 1,772.5 | 1,518.9 | 243.5 | 741.6 | 898.1 | 857.0 | 817.7 | 780.3 | 744.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 922.6 | 1,541.7 | 981.6 | 205.6 | 637.1 | 845.1 | 634.8 | 605.7 | 578.0 | 551.5 |
| WACC, % | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,666.1 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 571 | |||||||||
| Terminal Value | 15,856 | |||||||||
| Present Terminal Value | 11,252 | |||||||||
| Enterprise Value | 13,918 | |||||||||
| Net Debt | -1,488 | |||||||||
| Equity Value | 15,406 | |||||||||
| Diluted Shares Outstanding, MM | 1,166 | |||||||||
| Equity Value Per Share | 13.21 |
What You Will Receive
- Customizable Excel Template: An Excel-based DCF Calculator designed for Guangdong Tapai Group Co., Ltd. (002233SZ) featuring pre-populated financial data.
- Actual Data Insights: Access to historical data along with future projections (highlighted in yellow cells).
- Adjustable Forecasts: Modify key assumptions such as revenue growth, EBITDA percentage, and WACC.
- Instant Calculations: Quickly view how your input changes affect the valuation of Guangdong Tapai Group Co., Ltd. (002233SZ).
- Professional Resource: Tailored for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for user-friendliness with clear, step-by-step guidance.
Key Features
- Comprehensive DCF Calculator: Features intricate unlevered and levered DCF valuation models tailored for Guangdong Tapai Group Co., Ltd. (002233SZ).
- WACC Calculator: User-friendly Weighted Average Cost of Capital sheet equipped with customizable parameters.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates with ease.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Guangdong Tapai Group Co., Ltd. (002233SZ).
- Visual Dashboard and Charts: Graphical representations summarize essential valuation metrics for straightforward analysis.
How It Functions
- Download the Template: Gain immediate access to the Excel-based Guangdong Tapai Group DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically computes the intrinsic value of Guangdong Tapai Group Co., Ltd. (002233SZ).
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis decisions.
Why Choose Guangdong Tapai Group Co., Ltd. (002233SZ) Calculator?
- Time-Saving: Skip the hassle of building a DCF model from scratch – it’s ready for immediate use.
- Enhanced Accuracy: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Adjust the model to suit your assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify the analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize precision and functionality.
Who Can Benefit from This Product?
- Investors: Evaluate the valuation of Guangdong Tapai Group Co., Ltd. (002233SZ) before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation processes and refine financial forecasts.
- Startup Founders: Gain insights into the valuation methods of established companies like Guangdong Tapai Group Co., Ltd. (002233SZ).
- Consultants: Create comprehensive valuation reports to present to your clients.
- Students and Educators: Utilize real-time data to practice and teach valuation strategies.
Contents of the Template
- Preloaded TAPAI Data: Historical and projected financial information, such as revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade spreadsheets for determining intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Cells highlighted in yellow for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financials for thorough analysis.
- Key Ratios: Ratios for profitability, leverage, and efficiency to assess performance.
- Dashboard and Charts: Visual representations of valuation results and assumptions.
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.