|
Hanwang Technology Co., Ltd. (002362.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
Hanwang Technology Co.,Ltd. (002362.SZ) Bundle
Avalie as perspectivas financeiras da Hanwang Technology Co., Ltd. Como um especialista! Esta calculadora DCF (002362SZ) oferece dados financeiros pré-preenchidos, juntamente com a flexibilidade para modificar o crescimento da receita, o WACC, as margens e outras suposições críticas para se alinhar às suas projeções.
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 | 1,104.5 | 1,555.2 | 1,613.3 | 1,400.5 | 1,450.3 | 1,576.9 | 1,714.5 | 1,864.1 | 2,026.8 | 2,203.6 |
| Revenue Growth, % | 0 | 40.8 | 3.74 | -13.19 | 3.56 | 8.73 | 8.73 | 8.73 | 8.73 | 8.73 |
| EBITDA | 69.3 | 236.3 | 148.2 | -124.3 | -100.8 | 46.8 | 50.8 | 55.3 | 60.1 | 65.3 |
| EBITDA, % | 6.27 | 15.2 | 9.19 | -8.88 | -6.95 | 2.96 | 2.96 | 2.96 | 2.96 | 2.96 |
| Depreciation | 24.7 | 27.3 | 41.2 | 52.1 | 59.2 | 45.3 | 49.2 | 53.5 | 58.2 | 63.2 |
| Depreciation, % | 2.23 | 1.76 | 2.55 | 3.72 | 4.09 | 2.87 | 2.87 | 2.87 | 2.87 | 2.87 |
| EBIT | 44.6 | 209.0 | 107.0 | -176.4 | -160.1 | 1.5 | 1.6 | 1.8 | 1.9 | 2.1 |
| EBIT, % | 4.04 | 13.44 | 6.63 | -12.6 | -11.04 | 0.09525261 | 0.09525261 | 0.09525261 | 0.09525261 | 0.09525261 |
| Total Cash | 519.5 | 1,054.0 | 967.3 | 916.3 | 723.1 | 914.7 | 994.6 | 1,081.3 | 1,175.7 | 1,278.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 144.2 | 152.7 | 150.8 | 160.1 | 191.6 | 179.3 | 195.0 | 212.0 | 230.5 | 250.6 |
| Account Receivables, % | 13.06 | 9.82 | 9.35 | 11.43 | 13.21 | 11.37 | 11.37 | 11.37 | 11.37 | 11.37 |
| Inventories | 231.4 | 406.8 | 547.0 | 431.8 | 447.3 | 450.0 | 489.2 | 531.9 | 578.3 | 628.8 |
| Inventories, % | 20.95 | 26.16 | 33.9 | 30.83 | 30.84 | 28.54 | 28.54 | 28.54 | 28.54 | 28.54 |
| Accounts Payable | 163.6 | 178.0 | 166.6 | 134.0 | 205.5 | 190.2 | 206.8 | 224.9 | 244.5 | 265.8 |
| Accounts Payable, % | 14.81 | 11.45 | 10.32 | 9.56 | 14.17 | 12.06 | 12.06 | 12.06 | 12.06 | 12.06 |
| Capital Expenditure | -20.4 | -44.8 | -74.4 | -67.1 | -116.7 | -69.9 | -76.0 | -82.7 | -89.9 | -97.7 |
| Capital Expenditure, % | -1.85 | -2.88 | -4.61 | -4.79 | -8.05 | -4.43 | -4.43 | -4.43 | -4.43 | -4.43 |
| Tax Rate, % | 20.25 | 20.25 | 20.25 | 20.25 | 20.25 | 20.25 | 20.25 | 20.25 | 20.25 | 20.25 |
| EBITAT | 37.3 | 185.7 | 102.9 | -175.2 | -127.7 | 1.3 | 1.5 | 1.6 | 1.7 | 1.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -170.5 | -1.0 | -80.0 | -116.9 | -160.5 | -29.1 | -63.7 | -69.2 | -75.3 | -81.9 |
| WACC, % | 5.48 | 5.49 | 5.49 | 5.49 | 5.48 | 5.49 | 5.49 | 5.49 | 5.49 | 5.49 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -267.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -83 | |||||||||
| Terminal Value | -2,395 | |||||||||
| Present Terminal Value | -1,833 | |||||||||
| Enterprise Value | -2,101 | |||||||||
| Net Debt | -552 | |||||||||
| Equity Value | -1,548 | |||||||||
| Diluted Shares Outstanding, MM | 244 | |||||||||
| Equity Value Per Share | -6.33 |
What You Will Receive
- Customizable Excel Template: A tailored Excel-based DCF Calculator featuring pre-loaded real financial data for Hanwang Technology Co., Ltd. (002362SZ).
- Up-to-Date Data: Access to historical figures along with forward-looking projections (highlighted in the yellow cells).
- Adjustable Forecasts: Modify key assumptions such as revenue growth, EBITDA %, and WACC as needed.
- Instant Calculations: Quickly observe how your changes affect the valuation of Hanwang Technology Co., Ltd. (002362SZ).
- Professional-Grade Tool: Designed for use by investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for easy navigation and understanding, complete with step-by-step guidance.
Key Features
- Comprehensive Historical Data: Pre-loaded with Hanwang Technology's historical financial performance and future estimates.
- Fully Customizable Parameters: Modify revenue growth rates, profit margins, discount rates, tax percentages, and capital expenditures.
- Interactive Valuation Framework: Instant updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Analysis: Design various forecasting scenarios to explore different valuation possibilities.
- User-Centric Interface: Intuitive layout, tailored for both industry experts and newcomers.
How It Operates
- Step 1: Download the Excel spreadsheet.
- Step 2: Examine Hanwang Technology Co., Ltd.'s pre-populated financial metrics and projections.
- Step 3: Adjust essential parameters such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model refresh in real-time as you modify the assumptions.
- Step 5: Evaluate the results and apply the findings to your investment strategies.
Why Choose Hanwang Technology Co., Ltd. (002362SZ) Calculator?
- Precision: Utilizes verified Hanwang financial data to ensure reliable results.
- Versatility: Allows users to easily adjust and experiment with various inputs.
- Efficiency: Avoid the complexity of creating a DCF model from the ground up.
- Expert-Quality: Crafted with the expertise and attention to detail expected at the CFO level.
- User-Centric: Intuitive interface designed for all users, regardless of their financial modeling skills.
Who Can Benefit from Hanwang Technology Co.,Ltd. (002362SZ)?
- Finance Students: Acquire skills in valuation methodologies and practice with actual market data.
- Academics: Integrate industry-standard models into your teaching or research projects.
- Investors: Validate your hypotheses and examine valuation results for Hanwang Technology Co.,Ltd. (002362SZ).
- Analysts: Optimize your analysis process with a ready-to-use, customizable DCF model.
- Small Business Owners: Understand how major public firms like Hanwang Technology Co.,Ltd. (002362SZ) are evaluated in the market.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Hanwang Technology Co., Ltd. (002362SZ), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated worksheet for calculating the Weighted Average Cost of Capital (WACC), featuring inputs such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that present intrinsic value along with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate thorough analysis.
- Key Ratios: Incorporates profitability, leverage, and efficiency ratios specific to Hanwang Technology Co., Ltd. (002362SZ).
- Dashboard and Charts: Visual representation of valuation outputs and assumptions for easy analysis of 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.