|
Suzhou Maxwell Technologies Co., Ltd. (300751.sz) Avaliação DCF
CN | Technology | Semiconductors | 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
Suzhou Maxwell Technologies Co., Ltd. (300751.SZ) Bundle
Seja você um investidor ou analista, esta calculadora DCF (300751SZ) é sua ferramenta preferida para uma avaliação precisa. Pré -carregado com dados reais da Suzhou Maxwell Technologies 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 | 1,437.7 | 2,285.4 | 3,095.4 | 4,148.2 | 8,088.5 | 12,606.1 | 19,646.7 | 30,619.7 | 47,721.1 | 74,373.8 |
| Revenue Growth, % | 0 | 58.96 | 35.44 | 34.01 | 94.99 | 55.85 | 55.85 | 55.85 | 55.85 | 55.85 |
| EBITDA | 306.6 | 479.3 | 691.4 | 918.9 | 1,070.9 | 2,521.9 | 3,930.4 | 6,125.5 | 9,546.7 | 14,878.6 |
| EBITDA, % | 21.33 | 20.97 | 22.34 | 22.15 | 13.24 | 20.01 | 20.01 | 20.01 | 20.01 | 20.01 |
| Depreciation | 5.8 | 19.9 | 40.6 | 68.3 | 123.3 | 145.1 | 226.2 | 352.5 | 549.4 | 856.2 |
| Depreciation, % | 0.40204 | 0.87283 | 1.31 | 1.65 | 1.52 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 |
| EBIT | 300.9 | 459.3 | 650.8 | 850.6 | 947.6 | 2,376.7 | 3,704.2 | 5,773.0 | 8,997.3 | 14,022.4 |
| EBIT, % | 20.93 | 20.1 | 21.02 | 20.51 | 11.71 | 18.85 | 18.85 | 18.85 | 18.85 | 18.85 |
| Total Cash | 767.1 | 763.0 | 4,382.4 | 4,519.9 | 4,252.0 | 8,554.8 | 13,332.7 | 20,779.2 | 32,384.6 | 50,471.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 653.3 | 1,196.0 | 1,495.8 | 2,423.5 | 3,356.7 | 6,202.7 | 9,666.9 | 15,066.0 | 23,480.6 | 36,594.8 |
| Account Receivables, % | 45.44 | 52.33 | 48.32 | 58.42 | 41.5 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 |
| Inventories | 2,066.4 | 2,097.5 | 2,808.3 | 5,330.0 | 10,780.6 | 12,164.9 | 18,959.1 | 29,548.0 | 46,050.8 | 71,770.7 |
| Inventories, % | 143.73 | 91.78 | 90.72 | 128.49 | 133.28 | 96.5 | 96.5 | 96.5 | 96.5 | 96.5 |
| Accounts Payable | 958.8 | 929.6 | 1,195.7 | 2,996.0 | 4,822.0 | 7,004.7 | 10,916.8 | 17,014.0 | 26,516.5 | 41,326.3 |
| Accounts Payable, % | 66.69 | 40.67 | 38.63 | 72.22 | 59.62 | 55.57 | 55.57 | 55.57 | 55.57 | 55.57 |
| Capital Expenditure | -158.6 | -153.0 | -116.4 | -693.1 | -1,451.8 | -1,415.6 | -2,206.3 | -3,438.5 | -5,359.0 | -8,352.1 |
| Capital Expenditure, % | -11.03 | -6.7 | -3.76 | -16.71 | -17.95 | -11.23 | -11.23 | -11.23 | -11.23 | -11.23 |
| Tax Rate, % | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 |
| EBITAT | 255.1 | 402.1 | 646.9 | 876.1 | 889.8 | 2,213.4 | 3,449.6 | 5,376.3 | 8,379.0 | 13,058.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,658.8 | -333.9 | -173.3 | -1,397.8 | -4,996.4 | -1,104.7 | -4,876.8 | -7,600.5 | -11,845.5 | -18,461.4 |
| WACC, % | 8.38 | 8.38 | 8.41 | 8.41 | 8.39 | 8.39 | 8.39 | 8.39 | 8.39 | 8.39 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -32,058.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -18,831 | |||||||||
| Terminal Value | -294,566 | |||||||||
| Present Terminal Value | -196,872 | |||||||||
| Enterprise Value | -228,930 | |||||||||
| Net Debt | -323 | |||||||||
| Equity Value | -228,607 | |||||||||
| Diluted Shares Outstanding, MM | 279 | |||||||||
| Equity Value Per Share | -820.48 |
Benefits You Will Receive
- Pre-Filled Financial Model: Utilize Suzhou Maxwell Technologies' actual data for accurate DCF valuations.
- Comprehensive Forecasting Control: Modify revenue growth, profit margins, WACC, and other crucial factors.
- Real-Time Calculations: Automatic updates provide immediate feedback as you adjust parameters.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation purposes.
- Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasting.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Suzhou Maxwell Technologies Co., Ltd. (300751SZ).
- WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with customizable input fields.
- Edit-Ready Forecast Assumptions: Easily adjust growth projections, capital spending, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency metrics specific to Suzhou Maxwell Technologies Co., Ltd. (300751SZ).
- Interactive Dashboard and Charts: Visual presentations that condense essential valuation metrics for straightforward analysis.
How It Functions
- 1. Access the Template: Download and open the Excel file containing Suzhou Maxwell Technologies Co., Ltd.’s preloaded data.
- 2. Adjust Inputs: Modify essential variables such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically calculates the intrinsic value and NPV in real-time.
- 4. Evaluate Scenarios: Analyze various forecasts to explore different valuation possibilities.
- 5. Present with Assurance: Deliver expert valuation insights to guide your strategic choices.
Why Choose Suzhou Maxwell Technologies Co., Ltd. (300751SZ) Calculator?
- Time Efficiency: Skip the hassle of building a DCF model from the ground up – it’s ready for immediate use.
- Enhanced Precision: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Adjust the model to fit your specific assumptions and forecasts.
- User-Friendly Design: Intuitive charts and outputs ensure easy analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize accuracy and simplicity.
Who Can Benefit from This Product?
- Investors: Accurately assess the fair value of Suzhou Maxwell Technologies Co., Ltd. (300751SZ) before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Effortlessly customize the template for valuation reports tailored to clients' needs.
- Entrepreneurs: Acquire insights into the financial modeling practices employed by leading companies.
- Educators: Employ it as an instructional resource to illustrate various valuation methodologies.
Contents of the Template
- Pre-Filled Data: Includes Suzhou Maxwell Technologies Co., Ltd.'s historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model featuring automated calculations.
- Weighted Average Cost of Capital (WACC): A specialized sheet for calculating WACC using custom inputs.
- Key Financial Ratios: Assess Suzhou Maxwell's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates as needed.
- Clear Dashboard: Visual summaries with charts and tables highlighting 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.