Guangzhou Rural Commercial Bank Co., Ltd. (1551HK) DCF Valuation

Guangzhou Rural Commercial Bank Co., Ltd. (1551.hk) Avaliação DCF

CN | Financial Services | Banks - Regional | HKSE
Guangzhou Rural Commercial Bank Co., Ltd. (1551HK) DCF Valuation
  • 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

Guangzhou Rural Commercial Bank Co., Ltd. (1551.HK) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Projetado para precisão, nossa calculadora DCF (1551HK) permite avaliar a avaliação de Guangzhou Rural Commercial Bank Co., Ltd. usando dados financeiros do mundo real e oferece flexibilidade completa para modificar todos os parâmetros essenciais para projeções aprimoradas.


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 17,604.6 14,186.6 11,678.1 12,722.3 18,670.8 19,539.1 20,447.7 21,398.5 22,393.6 23,435.0
Revenue Growth, % 0 -19.42 -17.68 8.94 46.76 4.65 4.65 4.65 4.65 4.65
EBITDA .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
EBITDA, % 0 0 0 0 0 0 0 0 0 0
Depreciation 988.1 955.3 945.1 771.3 726.7 1,187.8 1,243.0 1,300.8 1,361.3 1,424.6
Depreciation, % 5.61 6.73 8.09 6.06 3.89 6.08 6.08 6.08 6.08 6.08
EBIT -988.1 -955.3 -945.1 -771.3 -726.7 -1,187.8 -1,243.0 -1,300.8 -1,361.3 -1,424.6
EBIT, % -5.61 -6.73 -8.09 -6.06 -3.89 -6.08 -6.08 -6.08 -6.08 -6.08
Total Cash 62,216.6 57,793.1 54,566.4 45,143.0 47,930.3 19,539.1 20,447.7 21,398.5 22,393.6 23,435.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,903.0 .0 .0 .0 .0
Account Receivables, % 10.81 0 0 0 0
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable .0 .0 .0 323.9 .0 99.5 104.1 109.0 114.0 119.3
Accounts Payable, % 0 0 0 2.55 0 0.50918 0.50918 0.50918 0.50918 0.50918
Capital Expenditure -469.2 -503.1 -481.3 -803.5 -535.1 -762.6 -798.1 -835.2 -874.0 -914.7
Capital Expenditure, % -2.67 -3.55 -4.12 -6.32 -2.87 -3.9 -3.9 -3.9 -3.9 -3.9
Tax Rate, % 9.56 9.56 9.56 9.56 9.56 9.56 9.56 9.56 9.56 9.56
EBITAT -751.0 -772.0 -673.2 -597.2 -657.2 -940.5 -984.2 -1,030.0 -1,077.9 -1,128.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2,135.1 1,583.2 -209.5 -305.5 -789.5 -838.3 -554.3 -580.1 -607.1 -635.3
WACC, % 13.03 13.82 12.25 13.26 15.39 13.55 13.55 13.55 13.55 13.55
PV UFCF
SUM PV UFCF -2,266.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -648
Terminal Value -5,611
Present Terminal Value -2,973
Enterprise Value -5,239
Net Debt -161,480
Equity Value 156,241
Diluted Shares Outstanding, MM 11,476
Equity Value Per Share 13.62

Benefits You'll Receive

  • Genuine Guangzhou Rural Commercial Bank Data: Comprehensive financials – from revenue to EBIT – derived from real and projected metrics.
  • Complete Customization: Modify essential parameters (highlighted cells) such as WACC, growth %, and tax rates at your convenience.
  • Real-Time Valuation Adjustments: Automatic updates to evaluate the effects of changes on Guangzhou Rural Commercial Bank's fair value.
  • Flexible Excel Template: Designed for easy modifications, scenario analysis, and thorough forecasting.
  • Efficient and Precise: Eliminate the need to create models from the ground up while ensuring accuracy and adaptability.

Key Features

  • Accurate Financial Data: Gain access to reliable pre-loaded historical performance and future forecasts for Guangzhou Rural Commercial Bank Co., Ltd. (1551HK).
  • Customizable Assumptions: Modify highlighted fields such as WACC, growth rates, and profit margins to tailor projections.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries designed to help you visualize valuation outcomes effortlessly.
  • Ideal for All Skill Levels: A straightforward and accessible layout suitable for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Examine the pre-filled data for Guangzhou Rural Commercial Bank Co., Ltd. (1551HK) (historical and projected).
  3. Step 3: Modify key assumptions (yellow cells) according to your insights.
  4. Step 4: Observe automatic recalculations for the intrinsic value of Guangzhou Rural Commercial Bank Co., Ltd. (1551HK).
  5. Step 5: Utilize the results for your investment strategies or reporting.

Why Opt for This Calculator?

  • Reliable Data: Authentic financials from Guangzhou Rural Commercial Bank Co., Ltd. (1551HK) guarantee trustworthy valuation outcomes.
  • Tailorable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Efficient: Built-in calculations save you the hassle of starting from the beginning.
  • Professional-Quality Tool: Perfectly crafted for investors, analysts, and consultants.
  • User-Centric: An intuitive design and clear step-by-step guidance make it accessible for all users.

Who Can Benefit from Guangzhou Rural Commercial Bank Co., Ltd. (1551HK)?

  • Investors: Gain insights to make well-informed investment choices with our robust financial tools.
  • Financial Analysts: Streamline your analysis process with customizable financial modeling resources.
  • Consultants: Effortlessly modify our templates for tailored client presentations or detailed reports.
  • Banking Enthusiasts: Enhance your knowledge of banking operations and financial strategies through practical examples.
  • Educators and Students: Utilize our resources as a hands-on learning aid in finance and banking curricula.

Contents of the Template

  • Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Guangzhou Rural Commercial Bank Co., Ltd. (1551HK), including key metrics such as revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated section for calculating the Weighted Average Cost of Capital (WACC), featuring inputs like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that provide insights into intrinsic value along with comprehensive calculations.
  • Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate in-depth analysis.
  • Key Ratios: A selection of profitability, leverage, and efficiency ratios specifically for Guangzhou Rural Commercial Bank Co., Ltd. (1551HK).
  • Dashboard and Charts: A visual overview of valuation outputs and underlying assumptions to aid in result interpretation.


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.