|
Meig Smart Technology Co., Ltd (002881.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
MeiG Smart Technology Co., Ltd (002881.SZ) Bundle
Avalie as perspectivas financeiras da Meig Smart Technology Co., Ltd como um especialista! Esta calculadora DCF (002881SZ) fornece dados financeiros pré-preenchidos e flexibilidade completa para modificar o crescimento da receita, WACC, margens e outras suposições essenciais de acordo com 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 | 932.8 | 1,120.8 | 1,969.1 | 2,305.9 | 2,147.3 | 2,716.7 | 3,437.1 | 4,348.4 | 5,501.4 | 6,960.2 |
| Revenue Growth, % | 0 | 20.15 | 75.68 | 17.11 | -6.88 | 26.52 | 26.52 | 26.52 | 26.52 | 26.52 |
| EBITDA | 34.8 | 31.5 | 158.7 | 214.9 | 125.9 | 161.8 | 204.7 | 259.0 | 327.7 | 414.6 |
| EBITDA, % | 3.73 | 2.81 | 8.06 | 9.32 | 5.86 | 5.96 | 5.96 | 5.96 | 5.96 | 5.96 |
| Depreciation | 17.7 | 13.8 | 39.0 | 45.3 | 54.4 | 52.2 | 66.0 | 83.5 | 105.6 | 133.6 |
| Depreciation, % | 1.9 | 1.23 | 1.98 | 1.96 | 2.53 | 1.92 | 1.92 | 1.92 | 1.92 | 1.92 |
| EBIT | 17.2 | 17.7 | 119.7 | 169.6 | 71.5 | 109.7 | 138.7 | 175.5 | 222.0 | 280.9 |
| EBIT, % | 1.84 | 1.58 | 6.08 | 7.36 | 3.33 | 4.04 | 4.04 | 4.04 | 4.04 | 4.04 |
| Total Cash | 190.9 | 217.7 | 191.2 | 85.1 | 148.5 | 327.2 | 413.9 | 523.7 | 662.5 | 838.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 248.1 | 244.4 | 339.6 | 425.4 | 697.9 | 633.6 | 801.5 | 1,014.1 | 1,283.0 | 1,623.2 |
| Account Receivables, % | 26.6 | 21.81 | 17.25 | 18.45 | 32.5 | 23.32 | 23.32 | 23.32 | 23.32 | 23.32 |
| Inventories | 152.2 | 215.8 | 395.6 | 490.4 | 526.3 | 551.1 | 697.3 | 882.2 | 1,116.1 | 1,412.0 |
| Inventories, % | 16.32 | 19.25 | 20.09 | 21.27 | 24.51 | 20.29 | 20.29 | 20.29 | 20.29 | 20.29 |
| Accounts Payable | 146.4 | 247.6 | 272.7 | 331.4 | 485.9 | 481.6 | 609.3 | 770.9 | 975.3 | 1,233.9 |
| Accounts Payable, % | 15.69 | 22.09 | 13.85 | 14.37 | 22.63 | 17.73 | 17.73 | 17.73 | 17.73 | 17.73 |
| Capital Expenditure | -36.8 | -9.7 | -18.1 | -61.5 | -88.4 | -68.0 | -86.0 | -108.9 | -137.7 | -174.2 |
| Capital Expenditure, % | -3.95 | -0.86324 | -0.91932 | -2.67 | -4.12 | -2.5 | -2.5 | -2.5 | -2.5 | -2.5 |
| Tax Rate, % | -2.19 | -2.19 | -2.19 | -2.19 | -2.19 | -2.19 | -2.19 | -2.19 | -2.19 | -2.19 |
| EBITAT | 22.3 | 32.1 | 124.5 | 145.0 | 73.1 | 106.5 | 134.7 | 170.4 | 215.6 | 272.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -250.9 | 77.7 | -104.5 | 6.7 | -114.8 | 125.8 | -71.8 | -90.8 | -114.9 | -145.4 |
| WACC, % | 6.92 | 6.92 | 6.92 | 6.91 | 6.92 | 6.92 | 6.92 | 6.92 | 6.92 | 6.92 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -211.4 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -150 | |||||||||
| Terminal Value | -4,401 | |||||||||
| Present Terminal Value | -3,150 | |||||||||
| Enterprise Value | -3,361 | |||||||||
| Net Debt | -118 | |||||||||
| Equity Value | -3,243 | |||||||||
| Diluted Shares Outstanding, MM | 260 | |||||||||
| Equity Value Per Share | -12.46 |
Benefits of Choosing MeiG Smart Technology Co., Ltd (002881SZ)
- Comprehensive Financial Model: Leverage MeiG’s actual financial data for accurate DCF valuation.
- Complete Forecast Management: Modify revenue growth rates, profit margins, WACC, and other key factors to fit your analysis.
- Real-Time Calculations: Instantaneous updates allow you to view results as you adjust your inputs.
- Professional-Grade Template: A polished Excel framework specifically created for expert-level valuation.
- Flexible and Reusable: Designed for adaptability, enabling multiple uses for in-depth forecasting.
Key Features
- Comprehensive Financial Data: Gain access to reliable pre-loaded historical performance and future estimates specific to MeiG Smart Technology Co., Ltd (002881SZ).
- Adjustable Forecast Inputs: Modify highlighted fields such as WACC, growth rates, and profit margins to suit your analysis.
- Real-Time Calculations: Benefit from automatic recalculations of DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Utilize clear, graphical representations and summaries to interpret your valuation findings effortlessly.
- Designed for All Experience Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.
How It Functions
- 1. Access the Template: Download and open the Excel file containing MeiG Smart Technology Co., Ltd's preloaded data (002881SZ).
- 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
- 3. Instantly View Results: The DCF model automatically computes the intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate multiple forecasts to assess various valuation results.
- 5. Present with Confidence: Share professional valuation insights to back up your decision-making.
Why Choose This Calculator for MeiG Smart Technology Co., Ltd (002881SZ)?
- User-Friendly Interface: Perfectly tailored for both novices and seasoned professionals.
- Customizable Parameters: Adjust inputs easily to suit your specific analysis needs.
- Real-Time Feedback: Instantly view updates to MeiG's valuation as you modify your inputs.
- Pre-Configured: Comes equipped with MeiG's latest financial information for swift evaluation.
- Relied Upon by Experts: Widely utilized by investors and analysts for sound decision-making.
Who Can Benefit from This Product?
- Finance Students: Master valuation methods and apply them with real-world data related to MeiG Smart Technology Co., Ltd (002881SZ).
- Academics: Integrate advanced financial models into your curriculum or research projects focused on MeiG Smart Technology Co., Ltd (002881SZ).
- Investors: Evaluate your hypotheses and assess the valuation implications for MeiG Smart Technology Co., Ltd (002881SZ).
- Analysts: Enhance your efficiency with a customizable DCF model tailored for MeiG Smart Technology Co., Ltd (002881SZ).
- Small Business Owners: Understand the analytical approaches used for large public firms, like MeiG Smart Technology Co., Ltd (002881SZ).
Components Included in the Template
- Pre-Loaded Data: Contains historical financial information and forecasts for MeiG Smart Technology Co., Ltd (002881SZ).
- Discounted Cash Flow (DCF) Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specialized sheet for determining WACC using customized inputs.
- Essential Financial Ratios: Evaluate MeiG's profitability, efficiency, and financial leverage.
- Adjustable Inputs: Easily modify revenue growth rates, margins, and tax rates.
- User-Friendly Dashboard: Visuals and tables that provide a summary of key 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.