|
Jade Bird Fire Co., Ltd. (002960.sz) Avaliação DCF
CN | Industrials | Security & Protection Services | 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
Jade Bird Fire Co., Ltd. (002960.SZ) Bundle
Procurando avaliar o valor intrínseco da Jade Bird Fire Co., Ltd.? Nossa calculadora DCF (002960SZ) integra dados em tempo real com extensas opções de personalização, permitindo ajustar as previsões e aprimorar suas estratégias 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 | 2,271.1 | 2,524.6 | 3,863.4 | 4,602.4 | 4,971.6 | 6,106.8 | 7,501.3 | 9,214.3 | 11,318.4 | 13,903.0 |
| Revenue Growth, % | 0 | 11.16 | 53.03 | 19.13 | 8.02 | 22.84 | 22.84 | 22.84 | 22.84 | 22.84 |
| EBITDA | 454.3 | 534.5 | 714.1 | 796.6 | 918.3 | 1,165.6 | 1,431.8 | 1,758.8 | 2,160.4 | 2,653.7 |
| EBITDA, % | 20 | 21.17 | 18.48 | 17.31 | 18.47 | 19.09 | 19.09 | 19.09 | 19.09 | 19.09 |
| Depreciation | 29.7 | 34.2 | 59.2 | 76.1 | 91.2 | 93.8 | 115.2 | 141.5 | 173.9 | 213.6 |
| Depreciation, % | 1.31 | 1.35 | 1.53 | 1.65 | 1.83 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 |
| EBIT | 424.5 | 500.3 | 654.9 | 720.6 | 827.1 | 1,071.8 | 1,316.6 | 1,617.2 | 1,986.5 | 2,440.1 |
| EBIT, % | 18.69 | 19.82 | 16.95 | 15.66 | 16.64 | 17.55 | 17.55 | 17.55 | 17.55 | 17.55 |
| Total Cash | 1,676.7 | 1,502.1 | 1,483.8 | 3,408.9 | 3,065.2 | 3,755.1 | 4,612.6 | 5,665.9 | 6,959.8 | 8,549.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,304.8 | 1,673.8 | 2,105.4 | 2,513.7 | 2,721.0 | 3,512.6 | 4,314.7 | 5,300.0 | 6,510.2 | 7,996.9 |
| Account Receivables, % | 57.45 | 66.3 | 54.5 | 54.62 | 54.73 | 57.52 | 57.52 | 57.52 | 57.52 | 57.52 |
| Inventories | 243.2 | 353.3 | 702.5 | 697.6 | 765.9 | 897.1 | 1,102.0 | 1,353.6 | 1,662.7 | 2,042.4 |
| Inventories, % | 10.71 | 13.99 | 18.18 | 15.16 | 15.41 | 14.69 | 14.69 | 14.69 | 14.69 | 14.69 |
| Accounts Payable | 414.2 | 565.1 | 700.1 | 764.0 | 749.7 | 1,104.4 | 1,356.6 | 1,666.3 | 2,046.8 | 2,514.2 |
| Accounts Payable, % | 18.24 | 22.38 | 18.12 | 16.6 | 15.08 | 18.08 | 18.08 | 18.08 | 18.08 | 18.08 |
| Capital Expenditure | -36.1 | -33.0 | -54.9 | -145.6 | -414.7 | -193.3 | -237.4 | -291.6 | -358.2 | -440.0 |
| Capital Expenditure, % | -1.59 | -1.31 | -1.42 | -3.16 | -8.34 | -3.16 | -3.16 | -3.16 | -3.16 | -3.16 |
| Tax Rate, % | 17.39 | 17.39 | 17.39 | 17.39 | 17.39 | 17.39 | 17.39 | 17.39 | 17.39 | 17.39 |
| EBITAT | 371.7 | 443.4 | 551.7 | 592.2 | 683.2 | 911.5 | 1,119.7 | 1,375.4 | 1,689.5 | 2,075.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -768.5 | 116.5 | -89.7 | 183.1 | 69.8 | 244.0 | 242.8 | 298.2 | 366.3 | 449.9 |
| WACC, % | 9.49 | 9.5 | 9.49 | 9.48 | 9.48 | 9.49 | 9.49 | 9.49 | 9.49 | 9.49 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,193.4 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 466 | |||||||||
| Terminal Value | 7,777 | |||||||||
| Present Terminal Value | 4,943 | |||||||||
| Enterprise Value | 6,136 | |||||||||
| Net Debt | -2,539 | |||||||||
| Equity Value | 8,675 | |||||||||
| Diluted Shares Outstanding, MM | 734 | |||||||||
| Equity Value Per Share | 11.81 |
What You Will Receive
- Adjustable Forecast Inputs: Effortlessly modify key assumptions (growth %, profit margins, discount rates) to explore various scenarios.
- Real-Time Data: Pre-loaded financial information for Jade Bird Fire Co., Ltd. (002960SZ) to kickstart your analysis.
- Automated DCF Calculations: The template provides you with the Net Present Value (NPV) and intrinsic value effortlessly.
- Customizable and Professional Design: A sleek Excel model designed to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.
Key Features
- Real-Time 002960SZ Data: Preloaded with Jade Bird Fire Co., Ltd.’s historical performance metrics and future projections.
- Customizable Assumptions: Tailor inputs for revenue growth, profit margins, discount rates, tax implications, and capital investments.
- Adaptive Valuation Framework: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your modifications.
- Scenario Analysis: Develop various forecasting scenarios to explore different valuation possibilities.
- Intuitive Interface: Clear, organized design suitable for both seasoned professionals and newcomers.
How It Works
- Step 1: Download the Excel template.
- Step 2: Examine the pre-filled data for Jade Bird Fire Co., Ltd. (002960SZ) including historical performance and forecasts.
- Step 3: Modify key assumptions (highlighted in yellow) according to your insights.
- Step 4: Observe the automatic recalculations reflecting the intrinsic value of Jade Bird Fire Co., Ltd. (002960SZ).
- Step 5: Utilize the results for your investment strategies or reporting needs.
Why Choose the Jade Bird Fire Co., Ltd. (002960SZ) Calculator?
- Reliable Data: Access real financial figures from Jade Bird Fire Co., Ltd. for trustworthy valuation outcomes.
- Flexible Customization: Modify essential factors like growth rates, WACC, and tax rates to align with your forecasts.
- Efficient: Pre-configured calculations save you the hassle of building from the ground up.
- Professional Quality: Tailored for investors, analysts, and consultants seeking precision.
- Easy to Use: The intuitive design and clear, step-by-step guidance ensure accessibility for all users.
Who Can Benefit from This Product?
- Investors: Evaluate the valuation of Jade Bird Fire Co., Ltd. (002960SZ) before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation procedures and assess financial forecasts more effectively.
- Startup Founders: Gain insights into how leading companies like Jade Bird Fire Co., Ltd. (002960SZ) are appraised.
- Consultants: Create comprehensive valuation reports for your clients based on reliable data.
- Students and Educators: Utilize real-world examples to practice and teach valuation methods.
Contents of the Template
- Pre-Filled Data: Contains Jade Bird Fire Co., Ltd.'s historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC based on user-defined inputs.
- Key Financial Ratios: Assess Jade Bird Fire Co., Ltd.'s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual summaries including charts and tables that highlight 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.