|
Companhia de cervejamento da Budweiser APAC Limited (1876.HK) Avaliação DCF
HK | Consumer Defensive | Beverages - Alcoholic | HKSE
|
- ✓ 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
Budweiser Brewing Company APAC Limited (1876.HK) Bundle
Aprimore suas opções de investimento com a Calculadora DCF da Budweiser Brewing Company Limited (1876HK)! Utilize dados financeiros autênticos, ajuste as projeções e despesas de crescimento e observe instantaneamente como essas modificações afetam o valor intrínseco da empresa Budweiser Brewing APAC Limited (1876HK).
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 | 398,951.5 | 337,122.7 | 410,407.7 | 394,569.9 | 416,423.1 | 413,695.6 | 410,986.1 | 408,294.3 | 405,620.1 | 402,963.4 |
| Revenue Growth, % | 0 | -15.5 | 21.74 | -3.86 | 5.54 | -0.65497 | -0.65497 | -0.65497 | -0.65497 | -0.65497 |
| EBITDA | 114,395.4 | 94,174.8 | 128,841.9 | 108,723.0 | 121,611.7 | 119,774.1 | 118,989.7 | 118,210.3 | 117,436.1 | 116,666.9 |
| EBITDA, % | 28.67 | 27.93 | 31.39 | 27.55 | 29.2 | 28.95 | 28.95 | 28.95 | 28.95 | 28.95 |
| Depreciation | 39,492.9 | 38,671.4 | 42,624.8 | 40,504.6 | 39,461.4 | 42,609.0 | 42,329.9 | 42,052.6 | 41,777.2 | 41,503.6 |
| Depreciation, % | 9.9 | 11.47 | 10.39 | 10.27 | 9.48 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 |
| EBIT | 74,902.4 | 55,503.4 | 86,217.1 | 68,218.3 | 82,150.3 | 77,165.2 | 76,659.8 | 76,157.7 | 75,658.9 | 75,163.3 |
| EBIT, % | 18.77 | 16.46 | 21.01 | 17.29 | 19.73 | 18.65 | 18.65 | 18.65 | 18.65 | 18.65 |
| Total Cash | 60,123.4 | 78,105.4 | 124,318.7 | 153,294.2 | 190,779.6 | 126,752.2 | 125,922.0 | 125,097.2 | 124,277.9 | 123,463.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 36,607.4 | 29,312.2 | 31,049.4 | 31,205.2 | 32,616.6 | 34,069.8 | 33,846.7 | 33,625.0 | 33,404.8 | 33,186.0 |
| Account Receivables, % | 9.18 | 8.69 | 7.57 | 7.91 | 7.83 | 8.24 | 8.24 | 8.24 | 8.24 | 8.24 |
| Inventories | 26,546.4 | 26,175.9 | 28,684.3 | 29,626.8 | 26,967.9 | 29,283.4 | 29,091.6 | 28,901.1 | 28,711.8 | 28,523.7 |
| Inventories, % | 6.65 | 7.76 | 6.99 | 7.51 | 6.48 | 7.08 | 7.08 | 7.08 | 7.08 | 7.08 |
| Accounts Payable | 15,012.4 | 15,323.6 | 16,194.8 | 15,121.3 | 15,533.6 | 16,396.4 | 16,289.0 | 16,182.3 | 16,076.3 | 15,971.1 |
| Accounts Payable, % | 3.76 | 4.55 | 3.95 | 3.83 | 3.73 | 3.96 | 3.96 | 3.96 | 3.96 | 3.96 |
| Capital Expenditure | -37,237.9 | -30,647.5 | -36,639.2 | -30,089.2 | -30,326.8 | -34,966.3 | -34,737.3 | -34,509.7 | -34,283.7 | -34,059.2 |
| Capital Expenditure, % | -9.33 | -9.09 | -8.93 | -7.63 | -7.28 | -8.45 | -8.45 | -8.45 | -8.45 | -8.45 |
| Tax Rate, % | 91.78 | 91.78 | 91.78 | 91.78 | 91.78 | 91.78 | 91.78 | 91.78 | 91.78 | 91.78 |
| EBITAT | 49,204.4 | 32,235.9 | 59,309.3 | 49,431.2 | 6,754.7 | 42,169.8 | 41,893.6 | 41,619.2 | 41,346.6 | 41,075.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 3,318.0 | 48,236.7 | 61,920.6 | 57,674.9 | 17,549.1 | 46,906.6 | 49,793.8 | 49,467.7 | 49,143.7 | 48,821.8 |
| WACC, % | 7.14 | 7.12 | 7.15 | 7.16 | 7.01 | 7.12 | 7.12 | 7.12 | 7.12 | 7.12 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 199,384.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 49,798 | |||||||||
| Terminal Value | 973,256 | |||||||||
| Present Terminal Value | 690,148 | |||||||||
| Enterprise Value | 889,532 | |||||||||
| Net Debt | -21,857 | |||||||||
| Equity Value | 911,390 | |||||||||
| Diluted Shares Outstanding, MM | 13,272 | |||||||||
| Equity Value Per Share | 68.67 |
What You Will Receive
- Real 1876HK Financial Data: Pre-filled with Budweiser Brewing Company APAC Limited’s historical and projected data for accurate analysis.
- Fully Customizable Template: Effortlessly adjust key inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Witness real-time updates of Budweiser's intrinsic value as you make changes.
- Professional Valuation Tool: Crafted for investors, analysts, and consultants aiming for reliable DCF results.
- User-Friendly Layout: Clear structure and straightforward instructions suitable for all experience levels.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Budweiser Brewing Company APAC Limited (1876HK).
- WACC Calculator: Comes with a pre-configured Weighted Average Cost of Capital sheet that allows for customizable inputs.
- Adjustable Forecast Assumptions: Easily modify growth projections, capital investments, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Budweiser Brewing Company APAC Limited (1876HK).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Download: Obtain the pre-configured Excel file containing Budweiser Brewing Company APAC Limited’s (1876HK) financial data.
- Customize: Tailor forecasts, including revenue growth, EBITDA %, and WACC to your preferences.
- Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and instantly compare the results.
- Make Decisions: Leverage the valuation findings to inform your investment strategy.
Why Choose This Calculator?
- User-Friendly Interface: Suitable for both novices and experienced users.
- Customizable Parameters: Adjust inputs effortlessly to tailor your analysis.
- Real-Time Feedback: Observe immediate updates to Budweiser Brewing Company's valuation as you change inputs.
- Pre-Loaded Data: Comes equipped with Budweiser's actual financial information for fast assessments.
- Endorsed by Experts: Preferred by investors and analysts for making well-informed choices.
Who Can Benefit from This Product?
- Investors: Accurately assess the fair value of Budweiser Brewing Company APAC Limited (1876HK) before making investment choices.
- CFOs: Utilize a comprehensive DCF model for financial reporting and strategic analysis.
- Consultants: Efficiently customize the template for valuation reports tailored for your clients.
- Entrepreneurs: Acquire knowledge on financial modeling practices employed by leading beverage companies.
- Educators: Incorporate this resource as a teaching aid to illustrate valuation techniques.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Budweiser Brewing Company APAC Limited (1876HK), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A specialized sheet for the Weighted Average Cost of Capital (WACC), covering parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that present intrinsic value along with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate in-depth analysis.
- Key Ratios: Provides profitability, leverage, and efficiency ratios specifically for Budweiser Brewing Company APAC Limited (1876HK).
- Dashboard and Charts: A visual overview of valuation outcomes and assumptions for straightforward results analysis.
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.