|
Goldenmax International Technology Ltd. (002636.sz) Avaliação DCF
CN | Technology | Hardware, Equipment & Parts | 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
Goldenmax International Technology Ltd. (002636.SZ) Bundle
Procurando avaliar o valor intrínseco da Goldenmax International Technology Ltd.? Nossa calculadora DCF (002636SZ) integra dados do mundo real com recursos abrangentes de personalização, permitindo refinar suas previsões e aprimorar suas opções 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 | 3,322.2 | 3,606.8 | 5,891.2 | 3,760.4 | 3,571.2 | 3,845.3 | 4,140.5 | 4,458.3 | 4,800.4 | 5,168.9 |
| Revenue Growth, % | 0 | 8.57 | 63.33 | -36.17 | -5.03 | 7.68 | 7.68 | 7.68 | 7.68 | 7.68 |
| EBITDA | 292.1 | 342.4 | 898.1 | 235.7 | 89.9 | 325.4 | 350.4 | 377.3 | 406.3 | 437.4 |
| EBITDA, % | 8.79 | 9.49 | 15.25 | 6.27 | 2.52 | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 |
| Depreciation | 100.1 | 98.0 | 107.5 | 111.5 | 158.3 | 115.0 | 123.8 | 133.3 | 143.5 | 154.6 |
| Depreciation, % | 3.01 | 2.72 | 1.82 | 2.96 | 4.43 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 |
| EBIT | 192.0 | 244.4 | 790.7 | 124.2 | -68.3 | 210.4 | 226.6 | 244.0 | 262.7 | 282.9 |
| EBIT, % | 5.78 | 6.78 | 13.42 | 3.3 | -1.91 | 5.47 | 5.47 | 5.47 | 5.47 | 5.47 |
| Total Cash | 1,739.4 | 1,351.2 | 1,879.4 | 1,210.3 | 1,407.1 | 1,486.7 | 1,600.8 | 1,723.6 | 1,855.9 | 1,998.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,402.8 | 1,638.3 | 2,371.6 | 1,335.8 | 1,218.4 | 1,519.2 | 1,635.8 | 1,761.4 | 1,896.6 | 2,042.1 |
| Account Receivables, % | 42.22 | 45.42 | 40.26 | 35.52 | 34.12 | 39.51 | 39.51 | 39.51 | 39.51 | 39.51 |
| Inventories | 230.9 | 276.2 | 425.5 | 394.8 | 414.0 | 337.8 | 363.7 | 391.6 | 421.7 | 454.1 |
| Inventories, % | 6.95 | 7.66 | 7.22 | 10.5 | 11.59 | 8.78 | 8.78 | 8.78 | 8.78 | 8.78 |
| Accounts Payable | 1,664.4 | 1,988.3 | 2,851.7 | 2,133.1 | 2,158.9 | 2,082.7 | 2,242.5 | 2,414.7 | 2,600.0 | 2,799.5 |
| Accounts Payable, % | 50.1 | 55.13 | 48.41 | 56.72 | 60.45 | 54.16 | 54.16 | 54.16 | 54.16 | 54.16 |
| Capital Expenditure | -50.3 | -101.7 | -332.7 | -565.7 | -139.5 | -222.5 | -239.6 | -258.0 | -277.8 | -299.1 |
| Capital Expenditure, % | -1.52 | -2.82 | -5.65 | -15.04 | -3.91 | -5.79 | -5.79 | -5.79 | -5.79 | -5.79 |
| Tax Rate, % | -8.71 | -8.71 | -8.71 | -8.71 | -8.71 | -8.71 | -8.71 | -8.71 | -8.71 | -8.71 |
| EBITAT | 160.9 | 184.4 | 692.0 | 100.6 | -74.3 | 180.0 | 193.9 | 208.7 | 224.8 | 242.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 241.4 | 223.7 | 447.6 | -5.8 | 68.5 | -228.3 | 95.4 | 102.7 | 110.6 | 119.1 |
| WACC, % | 6.99 | 6.99 | 6.99 | 6.99 | 7 | 6.99 | 6.99 | 6.99 | 6.99 | 6.99 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 123.2 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 123 | |||||||||
| Terminal Value | 3,072 | |||||||||
| Present Terminal Value | 2,191 | |||||||||
| Enterprise Value | 2,314 | |||||||||
| Net Debt | -907 | |||||||||
| Equity Value | 3,221 | |||||||||
| Diluted Shares Outstanding, MM | 728 | |||||||||
| Equity Value Per Share | 4.42 |
What You Will Receive
- Authentic Goldenmax Data: Preloaded financial metrics – including revenue and EBIT – grounded in real and projected figures.
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Updates: Automated recalculations to assess the effects of changes on Goldenmax’s fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and in-depth forecasting.
- Efficient and Precise: Avoid starting from scratch while ensuring accuracy and adaptability.
Key Features
- 🔍 Real-Life Goldenmax Financials: Pre-filled historical and projected data for Goldenmax International Technology Ltd. (002636SZ).
- ✏️ Fully Customizable Inputs: Tailor all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas to compute Goldenmax’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: View Goldenmax’s valuation immediately after modifying inputs.
- Scenario Analysis: Evaluate and compare outcomes for different financial assumptions side-by-side.
How It Works
- 1. Access the Template: Download and open the Excel file containing Goldenmax International Technology Ltd.'s (002636SZ) preloaded data.
- 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Immediately: The DCF model automatically calculates the intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
- 5. Present with Assurance: Deliver professional valuation insights to back your investment decisions.
Why Opt for Goldenmax International Technology Ltd. ([002636SZ]) Calculator?
- Precision: Utilizes authentic Goldenmax financial data to ensure accuracy.
- Versatility: Built to allow users to freely test and adjust their inputs.
- Efficiency: Omit the complexity of constructing a DCF model from the ground up.
- High-Quality: Crafted with the precision and usability expected at the CFO level.
- Accessible: Simple to navigate, making it suitable for users without advanced financial modeling skills.
Who Can Benefit from This Product?
- Individual Investors: Make informed choices regarding the purchase or sale of Goldenmax International Technology Ltd. (002636SZ) stock.
- Financial Analysts: Enhance valuation workflows with readily available financial models tailored for Goldenmax International Technology Ltd. (002636SZ).
- Consultants: Provide clients with precise and timely valuation insights related to Goldenmax International Technology Ltd. (002636SZ).
- Business Owners: Gain insights into how major firms like Goldenmax International Technology Ltd. (002636SZ) are valued to inform your own business strategies.
- Finance Students: Acquire practical valuation skills using real-world data and case studies involving Goldenmax International Technology Ltd. (002636SZ).
Contents of the Template
- Pre-Filled DCF Model: Goldenmax International Technology Ltd. (002636SZ) financial data preloaded for instant access.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess Goldenmax's profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, profit margins, and CAPEX to tailor your analysis.
- Financial Statements: Annual and quarterly reports included for in-depth evaluation.
- Interactive Dashboard: Effortlessly visualize key valuation metrics and 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.