|
Guangdong Lingxiao Pump Industry Co., Ltd. (002884.sz) Avaliação do DCF
CN | Industrials | Industrial - Machinery | 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 Lingxiao Pump Industry Co.,Ltd. (002884.SZ) Bundle
Domine a perspectiva financeira da Guangdong Lingxiao Pump Industry Co., Ltd. Como um especialista! Esta calculadora DCF (002884SZ) fornece dados financeiros pré-preenchidos e flexibilidade para adaptar o crescimento da receita, o WACC, as margens e outras suposições essenciais 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 | 1,135.2 | 1,435.4 | 2,062.9 | 1,483.5 | 1,315.6 | 1,416.7 | 1,525.7 | 1,643.0 | 1,769.3 | 1,905.4 |
| Revenue Growth, % | 0 | 26.45 | 43.72 | -28.09 | -11.32 | 7.69 | 7.69 | 7.69 | 7.69 | 7.69 |
| EBITDA | 332.2 | 432.8 | 559.7 | 456.3 | 475.8 | 434.9 | 468.3 | 504.3 | 543.1 | 584.9 |
| EBITDA, % | 29.26 | 30.15 | 27.13 | 30.76 | 36.17 | 30.69 | 30.69 | 30.69 | 30.69 | 30.69 |
| Depreciation | 15.8 | 17.8 | 22.8 | 26.5 | 31.8 | 22.5 | 24.2 | 26.1 | 28.1 | 30.3 |
| Depreciation, % | 1.39 | 1.24 | 1.1 | 1.79 | 2.42 | 1.59 | 1.59 | 1.59 | 1.59 | 1.59 |
| EBIT | 316.3 | 415.0 | 537.0 | 429.8 | 444.0 | 412.3 | 444.1 | 478.2 | 515.0 | 554.6 |
| EBIT, % | 27.87 | 28.91 | 26.03 | 28.97 | 33.75 | 29.11 | 29.11 | 29.11 | 29.11 | 29.11 |
| Total Cash | 1,043.6 | 1,497.5 | 1,321.7 | 1,558.7 | 1,603.2 | 1,292.1 | 1,391.4 | 1,498.4 | 1,613.7 | 1,737.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 67.2 | 111.3 | 210.4 | 108.5 | 155.9 | 121.9 | 131.3 | 141.4 | 152.3 | 164.0 |
| Account Receivables, % | 5.92 | 7.75 | 10.2 | 7.31 | 11.85 | 8.61 | 8.61 | 8.61 | 8.61 | 8.61 |
| Inventories | 217.7 | 286.2 | 428.4 | 278.8 | 236.1 | 273.8 | 294.8 | 317.5 | 341.9 | 368.2 |
| Inventories, % | 19.18 | 19.94 | 20.77 | 18.8 | 17.94 | 19.33 | 19.33 | 19.33 | 19.33 | 19.33 |
| Accounts Payable | 62.3 | 100.0 | 75.8 | 48.0 | 54.2 | 66.6 | 71.7 | 77.2 | 83.1 | 89.5 |
| Accounts Payable, % | 5.49 | 6.97 | 3.67 | 3.24 | 4.12 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 |
| Capital Expenditure | -45.6 | -74.7 | -130.4 | -64.0 | -30.2 | -62.7 | -67.6 | -72.8 | -78.4 | -84.4 |
| Capital Expenditure, % | -4.01 | -5.2 | -6.32 | -4.31 | -2.3 | -4.43 | -4.43 | -4.43 | -4.43 | -4.43 |
| Tax Rate, % | 13.51 | 13.51 | 13.51 | 13.51 | 13.51 | 13.51 | 13.51 | 13.51 | 13.51 | 13.51 |
| EBITAT | 272.8 | 358.9 | 467.3 | 372.3 | 384.0 | 357.0 | 384.4 | 414.0 | 445.8 | 480.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 20.5 | 227.1 | 94.2 | 558.6 | 387.2 | 325.4 | 315.8 | 340.1 | 366.2 | 394.4 |
| WACC, % | 7.81 | 7.81 | 7.81 | 7.81 | 7.81 | 7.81 | 7.81 | 7.81 | 7.81 | 7.81 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,387.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 402 | |||||||||
| Terminal Value | 6,929 | |||||||||
| Present Terminal Value | 4,758 | |||||||||
| Enterprise Value | 6,145 | |||||||||
| Net Debt | -1,600 | |||||||||
| Equity Value | 7,745 | |||||||||
| Diluted Shares Outstanding, MM | 359 | |||||||||
| Equity Value Per Share | 21.60 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled financial data for Guangdong Lingxiao Pump Industry Co., Ltd. (002884SZ).
- Accurate Data: Access to historical figures and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Modify forecast parameters such as revenue growth, EBITDA margin, and WACC.
- Instant Calculations: View real-time effects of your inputs on the valuation of Guangdong Lingxiao Pump Industry Co., Ltd. (002884SZ).
- Professional Grade Tool: Designed for use by investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for simplicity and efficiency, accompanied by detailed step-by-step guidance.
Key Features
- 🔍 Real-Life Guangdong Lingxiao Financials: Pre-filled historical and projected data for Guangdong Lingxiao Pump Industry Co., Ltd. (002884SZ).
- ✏️ Fully Customizable Inputs: Modify essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas compute the intrinsic value of Guangdong Lingxiao using the Discounted Cash Flow method.
- ⚡ Instant Results: See Guangdong Lingxiao’s valuation immediately after making adjustments.
- Scenario Analysis: Evaluate and contrast outcomes for different financial assumptions side-by-side.
How It Functions
- Download: Obtain the pre-configured Excel file containing Guangdong Lingxiao Pump Industry Co., Ltd.'s financial data (002884SZ).
- Customize: Modify projections, such as revenue growth, EBITDA %, and WACC to fit your needs.
- Automatic Updates: The intrinsic value and NPV calculations refresh in real-time.
- Scenario Testing: Develop various projections and instantly compare the results.
- Informed Decisions: Leverage the valuation outcomes to shape your investment approach.
Why Choose Our Pumps?
- Time-Saving: Our products are pre-engineered for immediate use, eliminating the need for custom design.
- Enhanced Reliability: Utilizing top-notch materials and technology ensures consistent performance and minimizes failure rates.
- Fully Customizable: Modify our pump solutions to meet your specific operational needs and requirements.
- User-Friendly: Intuitive interfaces and straightforward instructions make installation and maintenance hassle-free.
- Endorsed by Professionals: Our pumps are the go-to choice for industry experts seeking quality and dependability.
Discover why Guangdong Lingxiao Pump Industry Co., Ltd. (002884SZ) stands out in the market.
Who Can Benefit from This Product?
- Investors: Evaluate the valuation of Guangdong Lingxiao Pump Industry Co., Ltd. (002884SZ) before making trading decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial projections.
- Startup Founders: Discover how major companies like Guangdong Lingxiao Pump Industry Co., Ltd. (002884SZ) are valued in the market.
- Consultants: Create detailed valuation reports for your clientele.
- Students and Educators: Utilize real-world examples to learn and teach valuation practices.
What the Template Includes
- Pre-Filled DCF Model: Guangdong Lingxiao Pump Industry’s financial data ready for immediate application.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess Guangdong Lingxiao Pump Industry's profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions related to growth, profit margins, and capital expenditures to suit your scenarios.
- Financial Statements: Access annual and quarterly reports to facilitate thorough analysis.
- Interactive Dashboard: Effortlessly visualize essential 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.