|
Lier Chemical Co., Ltd. (002258.sz) Avaliação do DCF
CN | Basic Materials | Chemicals | 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
Lier Chemical Co.,LTD. (002258.SZ) Bundle
Explore Lier Chemical Co., Ltd. Digite suas projeções de crescimento, margens e despesas para calcular o valor intrínseco da Lier Chemical Co., Ltd. e apoiar suas decisões 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 | 4,163.8 | 4,968.7 | 6,494.3 | 10,136.1 | 7,850.6 | 9,490.7 | 11,473.3 | 13,870.2 | 16,767.8 | 20,270.7 |
| Revenue Growth, % | 0 | 19.33 | 30.7 | 56.08 | -22.55 | 20.89 | 20.89 | 20.89 | 20.89 | 20.89 |
| EBITDA | 869.6 | 1,257.7 | 1,912.3 | 3,006.1 | 1,560.3 | 2,376.0 | 2,872.3 | 3,472.4 | 4,197.8 | 5,074.7 |
| EBITDA, % | 20.88 | 25.31 | 29.45 | 29.66 | 19.88 | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 |
| Depreciation | 348.2 | 390.2 | 497.5 | 568.4 | 630.9 | 712.2 | 861.0 | 1,040.9 | 1,258.3 | 1,521.2 |
| Depreciation, % | 8.36 | 7.85 | 7.66 | 5.61 | 8.04 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 |
| EBIT | 521.4 | 867.4 | 1,414.7 | 2,437.7 | 929.4 | 1,663.8 | 2,011.3 | 2,431.5 | 2,939.5 | 3,553.5 |
| EBIT, % | 12.52 | 17.46 | 21.78 | 24.05 | 11.84 | 17.53 | 17.53 | 17.53 | 17.53 | 17.53 |
| Total Cash | 740.2 | 1,165.4 | 1,364.2 | 1,409.1 | 1,464.8 | 1,799.4 | 2,175.3 | 2,629.7 | 3,179.1 | 3,843.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 867.1 | 1,015.9 | 1,350.7 | 1,768.3 | 1,629.6 | 1,903.3 | 2,300.9 | 2,781.6 | 3,362.7 | 4,065.1 |
| Account Receivables, % | 20.82 | 20.45 | 20.8 | 17.45 | 20.76 | 20.05 | 20.05 | 20.05 | 20.05 | 20.05 |
| Inventories | 956.1 | 1,068.4 | 1,496.0 | 1,709.8 | 1,624.6 | 1,994.2 | 2,410.8 | 2,914.5 | 3,523.3 | 4,259.4 |
| Inventories, % | 22.96 | 21.5 | 23.04 | 16.87 | 20.69 | 21.01 | 21.01 | 21.01 | 21.01 | 21.01 |
| Accounts Payable | 1,271.2 | 1,230.4 | 1,397.1 | 2,076.0 | 2,267.0 | 2,394.7 | 2,895.0 | 3,499.8 | 4,231.0 | 5,114.8 |
| Accounts Payable, % | 30.53 | 24.76 | 21.51 | 20.48 | 28.88 | 25.23 | 25.23 | 25.23 | 25.23 | 25.23 |
| Capital Expenditure | -735.8 | -454.7 | -801.7 | -2,208.9 | -1,972.1 | -1,633.9 | -1,975.3 | -2,387.9 | -2,886.8 | -3,489.9 |
| Capital Expenditure, % | -17.67 | -9.15 | -12.35 | -21.79 | -25.12 | -17.22 | -17.22 | -17.22 | -17.22 | -17.22 |
| Tax Rate, % | 31.16 | 31.16 | 31.16 | 31.16 | 31.16 | 31.16 | 31.16 | 31.16 | 31.16 | 31.16 |
| EBITAT | 368.6 | 686.8 | 1,142.4 | 1,866.8 | 639.8 | 1,251.3 | 1,512.7 | 1,828.8 | 2,210.8 | 2,672.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -571.0 | 320.4 | 242.4 | 273.9 | -286.5 | -185.9 | 84.5 | 102.1 | 123.5 | 149.3 |
| WACC, % | 5.5 | 5.6 | 5.61 | 5.57 | 5.48 | 5.55 | 5.55 | 5.55 | 5.55 | 5.55 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 199.9 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 150 | |||||||||
| Terminal Value | 2,970 | |||||||||
| Present Terminal Value | 2,266 | |||||||||
| Enterprise Value | 2,466 | |||||||||
| Net Debt | 785 | |||||||||
| Equity Value | 1,681 | |||||||||
| Diluted Shares Outstanding, MM | 800 | |||||||||
| Equity Value Per Share | 2.10 |
What You Will Receive
- Authentic Lier Chemical Data: Preloaded financials – including revenue and EBIT – based on actual and projected figures.
- Comprehensive Customization: Modify all key parameters (yellow cells) such as WACC, growth %, and tax rates.
- Real-Time Valuation Updates: Automatic recalculations to assess how changes affect the fair value of Lier Chemical Co., LTD. (002258SZ).
- Flexible Excel Template: Designed for quick adjustments, scenario analysis, and detailed forecasting.
- Efficient and Precise: Eliminate the need to create models from the ground up while ensuring accuracy and adaptability.
Key Features
- 🔍 Real-Life Lier Chemical Financials: Pre-filled historical and projected data for Lier Chemical Co., LTD. (002258SZ).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Lier Chemical's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Lier Chemical's valuation instantly after making adjustments.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Operates
- Step 1: Download the ready-to-use Excel template featuring Lier Chemical Co.,LTD.'s (002258SZ) data.
- Step 2: Review the pre-populated sheets to gain insights into essential metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Immediately access recalculated results, including Lier Chemical Co.,LTD.'s (002258SZ) intrinsic value.
- Step 5: Use the outputs to make informed investment choices or generate detailed reports.
Why Opt for This Calculator?
- Reliable Data: Accurate Lier Chemical Co., LTD. (002258SZ) financials provide trustworthy valuation results.
- Customizable Features: Tailor key variables such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficient: Pre-configured calculations save you the hassle of starting from square one.
- Professional Quality: Crafted for investors, analysts, and consultants in mind.
- Easy to Use: User-friendly design with simple instructions ensures accessibility for everyone.
Who Can Benefit from Lier Chemical Co., LTD. (002258SZ)?
- Chemistry Students: Explore chemical valuation methods and apply them with real-world data.
- Researchers: Integrate specialized models into your studies or academic projects.
- Investors: Validate your hypotheses and evaluate valuation results for Lier Chemical Co., LTD. (002258SZ).
- Market Analysts: Enhance your analysis efficiency with a ready-to-use, customizable DCF model.
- Entrepreneurs: Understand how large chemical companies like Lier Chemical are evaluated in the market.
Contents of the Template
- Pre-Filled Data: Contains Lier Chemical Co., LTD.'s historical financial data and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for computing WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate Lier Chemical's profitability, operational efficiency, and financial leverage.
- Customizable Inputs: Easily adjust revenue growth rates, profit margins, and tax percentages.
- Clear Dashboard: Visual representations and tables that summarize essential valuation outcomes.
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.