Sands China Ltd. (1928HK) DCF Valuation

Sands China Ltd. (1928.HK) Avaliação DCF

MO | Consumer Cyclical | Gambling, Resorts & Casinos | HKSE
Sands China Ltd. (1928HK) 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

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

Sands China Ltd. (1928.HK) Bundle

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

TOTAL:

Seja você um investidor ou analista, a calculadora DCF da Sands China Ltd. (1928HK) é o seu recurso preferido para uma avaliação precisa. Equipado com dados reais da Sands China Ltd., você pode ajustar as previsões e observar os efeitos em tempo real.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 13,241.8 22,558.9 12,598.1 51,287.3 55,573.0 74,268.2 99,252.7 132,642.1 177,264.1 236,897.2
Revenue Growth, % 0 70.36 -44.15 307.1 8.36 33.64 33.64 33.64 33.64 33.64
EBITDA -4,372.1 196.2 -3,351.6 15,863.4 16,844.6 369.8 494.2 660.4 882.6 1,179.5
EBITDA, % -33.02 0.86987 -26.6 30.93 30.31 0.49791 0.49791 0.49791 0.49791 0.49791
Depreciation 5,368.9 5,753.5 5,887.0 6,083.2 5,918.4 20,095.4 26,855.7 35,890.2 47,964.0 64,099.5
Depreciation, % 40.55 25.5 46.73 11.86 10.65 27.06 27.06 27.06 27.06 27.06
EBIT -9,741.0 -5,557.3 -9,238.6 9,780.2 10,926.2 -19,725.6 -26,361.5 -35,229.8 -47,081.3 -62,919.9
EBIT, % -73.56 -24.63 -73.33 19.07 19.66 -26.56 -26.56 -26.56 -26.56 -26.56
Total Cash 6,758.2 5,321.8 6,200.9 10,682.9 15,463.1 25,623.1 34,242.9 45,762.5 61,157.4 81,731.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 941.9 910.5 635.8 1,742.5 1,412.9
Account Receivables, % 7.11 4.04 5.05 3.4 2.54
Inventories 117.7 117.7 149.1 204.1 219.8 503.3 672.6 898.9 1,201.2 1,605.3
Inventories, % 0.88915 0.52192 1.18 0.39792 0.39548 0.67765 0.67765 0.67765 0.67765 0.67765
Accounts Payable 9,152.3 7,653.1 6,538.5 9,270.0 10,533.8 28,514.8 38,107.4 50,927.0 68,059.3 90,955.0
Accounts Payable, % 69.12 33.92 51.9 18.07 18.95 38.39 38.39 38.39 38.39 38.39
Capital Expenditure -7,998.4 -4,427.0 -1,593.4 -1,577.7 -6,766.1 -16,031.0 -21,424.0 -28,631.2 -38,263.0 -51,135.0
Capital Expenditure, % -60.4 -19.62 -12.65 -3.08 -12.18 -21.59 -21.59 -21.59 -21.59 -21.59
Tax Rate, % -3.47 -3.47 -3.47 -3.47 -3.47 -3.47 -3.47 -3.47 -3.47 -3.47
EBITAT -9,844.4 -5,573.3 -9,203.7 9,133.5 11,304.8 -19,449.9 -25,993.0 -34,737.2 -46,423.1 -62,040.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -4,381.3 -5,714.5 -5,781.4 15,208.8 12,034.8 436.9 -12,244.1 -16,363.1 -21,867.8 -29,224.3
WACC, % 6.77 6.77 6.76 6.68 6.77 6.75 6.75 6.75 6.75 6.75
PV UFCF
SUM PV UFCF -61,706.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -29,809
Terminal Value -627,471
Present Terminal Value -452,628
Enterprise Value -514,335
Net Debt 48,579
Equity Value -562,914
Diluted Shares Outstanding, MM 8,093
Equity Value Per Share -69.55

What You'll Receive

  • Authentic 1928HK Financials: Features historical data and forecasts for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Automatically computes intrinsic value and NPV.
  • Scenario Analysis: Explore various scenarios to assess Sands China's future performance.
  • User-Friendly and Professional Design: Tailored for experts while remaining approachable for newcomers.

Key Features

  • Pre-Loaded Data: Sands China Ltd.’s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: Watch Sands China Ltd.’s intrinsic value update in real time.
  • Clear Visual Outputs: Dashboard charts illustrate valuation results and essential metrics.
  • Built for Accuracy: A professional-grade tool designed for analysts, investors, and finance professionals.

How It Works

  • Download: Obtain the pre-prepared Excel file containing Sands China Ltd.'s (1928HK) financial data.
  • Customize: Tailor forecasts such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time for accuracy.
  • Test Scenarios: Develop various projections and instantly assess different outcomes.
  • Make Decisions: Leverage the valuation results to inform your investment strategy.

Why Select This Calculator?

  • User-Friendly: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Effortlessly adjust variables to suit your analysis.
  • Real-Time Updates: Witness immediate changes to Sands China Ltd.'s (1928HK) valuation as you modify inputs.
  • Pre-Configured: Comes with Sands China Ltd.'s (1928HK) actual financial data for swift evaluation.
  • Relied Upon by Experts: A go-to tool for investors and analysts in making informed choices.

Who Should Consider Using This Product?

  • Investors: Assess Sands China Ltd.'s (1928HK) valuation prior to making stock trades.
  • CFOs and Financial Analysts: Optimize valuation processes and evaluate financial projections.
  • Startup Founders: Discover the valuation methods used for established companies like Sands China Ltd. (1928HK).
  • Consultants: Provide comprehensive valuation reports for your clients based on Sands China Ltd. (1928HK).
  • Students and Educators: Utilize real data from Sands China Ltd. (1928HK) to enhance learning and practice valuation techniques.

Contents of the Template

  • Historical Data: Provides a comprehensive overview of Sands China Ltd.’s past financial performance and foundational forecasts.
  • DCF and Levered DCF Models: In-depth templates for assessing the intrinsic value of Sands China Ltd. (1928HK).
  • WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
  • Editable Inputs: Customize key variables such as growth projections, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A thorough analysis of Sands China Ltd.’s financial statements.
  • Interactive Dashboard: Dynamically visualize valuation outcomes and forecasts.


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.

No products were found matching.