Zhejiang Huace Film & TV Co., Ltd. (300133SZ) DCF Valuation

Zhejiang Huace Film & TV Co., Ltd. (300133.SZ) Avaliação DCF

CN | Communication Services | Entertainment | SHZ
Zhejiang Huace Film & TV Co., Ltd. (300133SZ) 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

Zhejiang Huace Film & TV Co., Ltd. (300133.SZ) 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, esta calculadora DCF (300133SZ) é sua ferramenta preferida para uma avaliação precisa. Pré -carregado com dados reais de Zhejiang Huace Film & TV Co., Ltd., você pode ajustar as previsões e observar instantaneamente os efeitos.


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 2,630.6 3,732.3 3,806.9 2,475.0 2,260.5 2,261.8 2,263.1 2,264.4 2,265.7 2,267.1
Revenue Growth, % 0 41.88 2 -34.99 -8.66 0.05759398 0.05759398 0.05759398 0.05759398 0.05759398
EBITDA -1,250.4 607.3 577.8 570.2 501.2 131.8 131.8 131.9 132.0 132.1
EBITDA, % -47.53 16.27 15.18 23.04 22.17 5.83 5.83 5.83 5.83 5.83
Depreciation 26.6 26.0 33.7 31.1 26.9 22.8 22.8 22.8 22.8 22.9
Depreciation, % 1.01 0.6966 0.88561 1.26 1.19 1.01 1.01 1.01 1.01 1.01
EBIT -1,277.0 581.3 544.1 539.1 474.3 109.0 109.0 109.1 109.1 109.2
EBIT, % -48.54 15.57 14.29 21.78 20.98 4.82 4.82 4.82 4.82 4.82
Total Cash 2,119.5 2,054.3 3,983.7 4,490.4 5,220.7 1,970.6 1,971.7 1,972.8 1,974.0 1,975.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,214.0 1,356.2 855.1 1,220.8 918.8
Account Receivables, % 84.17 36.34 22.46 49.33 40.64
Inventories 2,131.5 2,626.4 1,890.2 1,901.3 1,718.3 1,600.9 1,601.8 1,602.7 1,603.6 1,604.6
Inventories, % 81.03 70.37 49.65 76.82 76.01 70.78 70.78 70.78 70.78 70.78
Accounts Payable 1,121.5 699.7 436.0 615.0 425.9 527.1 527.4 527.7 528.0 528.4
Accounts Payable, % 42.64 18.75 11.45 24.85 18.84 23.31 23.31 23.31 23.31 23.31
Capital Expenditure -182.1 -3.0 -11.6 -2.4 -10.2 -35.5 -35.6 -35.6 -35.6 -35.6
Capital Expenditure, % -6.92 -0.07920547 -0.30497 -0.09727152 -0.45218 -1.57 -1.57 -1.57 -1.57 -1.57
Tax Rate, % 14.82 14.82 14.82 14.82 14.82 14.82 14.82 14.82 14.82 14.82
EBITAT -1,344.2 449.5 432.3 421.0 404.0 91.5 91.6 91.6 91.7 91.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -4,723.7 413.7 1,427.9 251.8 716.7 162.5 77.6 77.7 77.7 77.7
WACC, % 8.01 7.96 7.96 7.96 7.98 7.97 7.97 7.97 7.97 7.97
PV UFCF
SUM PV UFCF 388.9
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 80
Terminal Value 1,610
Present Terminal Value 1,097
Enterprise Value 1,486
Net Debt -2,076
Equity Value 3,562
Diluted Shares Outstanding, MM 1,911
Equity Value Per Share 1.86

Benefits You Will Receive

  • Comprehensive 300133SZ Financials: Access to historical and projected data for precise valuations.
  • Customizable Parameters: Adjust variables such as WACC, tax rates, revenue growth, and capital expenditures.
  • Dynamic Calculations: Automatic determination of intrinsic value and NPV.
  • Scenario Analysis: Evaluate various scenarios to assess the future performance of Zhejiang Huace Film & TV Co., Ltd.
  • User-Friendly Interface: Designed for professionals, yet easy to navigate for newcomers.

Key Features

  • 🔍 Real-Life (300133SZ) Financials: Pre-filled historical and projected data for Zhejiang Huace Film & TV Co., Ltd.
  • ✏️ Fully Customizable Inputs: Adjust all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas compute Zhejiang Huace's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Zhejiang Huace's valuation immediately after modifications.
  • Scenario Analysis: Experiment with and compare outcomes for different financial assumptions side-by-side.

How It Operates

  1. Download the Template: Gain immediate access to the Excel-based ZHTV DCF Calculator for Zhejiang Huace Film & TV Co., Ltd. (300133SZ).
  2. Input Your Assumptions: Modify the yellow-highlighted cells to set your growth rates, WACC, margins, and additional parameters.
  3. Instant Calculations: The model automatically recalculates the intrinsic value of Zhejiang Huace Film & TV Co., Ltd. (300133SZ).
  4. Test Scenarios: Run various scenarios to assess how different assumptions could impact valuation.
  5. Analyze and Decide: Leverage the outcomes to inform your investment strategy or financial assessments.

Why Choose This Calculator for Zhejiang Huace Film & TV Co., Ltd. (300133SZ)?

  • Reliable Data: Utilize authentic financials from Zhejiang Huace to ensure trustworthy valuation outcomes.
  • Flexible Options: Tailor critical variables such as growth projections, WACC, and tax rates to align with your estimates.
  • Efficiency Boost: Built-in calculations help you avoid starting from the ground up.
  • Professional-Quality Tool: Crafted for use by investors, analysts, and consultants in the media and entertainment industry.
  • Easy to Use: User-friendly design and clear, step-by-step guidance simplify the process for everyone.

Who Would Benefit from This Product?

  • Investors: Assess the valuation of Zhejiang Huace Film & TV Co., Ltd. (300133SZ) before making buying or selling decisions.
  • CFOs and Financial Analysts: Optimize valuation procedures and evaluate financial forecasts.
  • Startup Founders: Understand the valuation methods used for established companies like Zhejiang Huace Film & TV Co., Ltd. (300133SZ).
  • Consultants: Provide clients with comprehensive valuation reports for informed decision-making.
  • Students and Educators: Utilize real-world examples to practice and teach valuation methodologies.

Contents of the Template

  • Operating and Balance Sheet Data: Pre-filled historical performance and forecasts for Zhejiang Huace Film & TV Co., Ltd. (300133SZ), including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A specific sheet dedicated to the Weighted Average Cost of Capital (WACC), featuring key parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that display intrinsic value along with comprehensive calculations.
  • Financial Statements: Pre-loaded annual and quarterly financial statements designed to facilitate in-depth analysis.
  • Key Ratios: A collection of profitability, leverage, and efficiency ratios relevant to Zhejiang Huace Film & TV Co., Ltd. (300133SZ).
  • Dashboard and Charts: A visual summary of valuation results and underlying assumptions for straightforward 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.