|
Huangshan Tourism Development Co., Ltd. (600054.Ss) Avaliação do DCF
CN | Consumer Cyclical | Travel Lodging | SHH
|
- ✓ 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
Huangshan Tourism Development Co.,Ltd. (600054.SS) Bundle
Avalie as perspectivas financeiras da Huangshan Tourism Development Co., Ltd., como um especialista! Esta calculadora (600054SS) DCF fornece dados financeiros pré-preenchidos e flexibilidade total para modificar o crescimento da receita, o WACC, as margens e outras suposições essenciais para se alinhar às suas projeções.
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 | 1,606.7 | 740.8 | 895.2 | 799.9 | 1,929.4 | 2,201.0 | 2,510.8 | 2,864.2 | 3,267.3 | 3,727.2 |
| Revenue Growth, % | 0 | -53.89 | 20.84 | -10.65 | 141.21 | 14.07 | 14.07 | 14.07 | 14.07 | 14.07 |
| EBITDA | 638.6 | 89.8 | 245.2 | 116.5 | 844.1 | 605.5 | 690.8 | 788.0 | 898.9 | 1,025.4 |
| EBITDA, % | 39.74 | 12.12 | 27.39 | 14.56 | 43.75 | 27.51 | 27.51 | 27.51 | 27.51 | 27.51 |
| Depreciation | 161.1 | 155.0 | 200.4 | 259.5 | 182.1 | 419.1 | 478.1 | 545.4 | 622.2 | 709.8 |
| Depreciation, % | 10.03 | 20.92 | 22.39 | 32.44 | 9.44 | 19.04 | 19.04 | 19.04 | 19.04 | 19.04 |
| EBIT | 477.5 | -65.2 | 44.8 | -143.0 | 661.9 | 186.4 | 212.6 | 242.6 | 276.7 | 315.6 |
| EBIT, % | 29.72 | -8.8 | 5 | -17.88 | 34.31 | 8.47 | 8.47 | 8.47 | 8.47 | 8.47 |
| Total Cash | 1,801.4 | 1,972.7 | 1,833.6 | 1,577.6 | 1,967.0 | 2,201.0 | 2,510.8 | 2,864.2 | 3,267.3 | 3,727.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 73.9 | .0 | 11.5 | 17.5 | 28.5 | 42.0 | 47.9 | 54.7 | 62.4 | 71.2 |
| Account Receivables, % | 4.6 | 0 | 1.28 | 2.19 | 1.47 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 |
| Inventories | 29.4 | 29.2 | 35.1 | 382.0 | 453.4 | 356.3 | 406.5 | 463.7 | 528.9 | 603.4 |
| Inventories, % | 1.83 | 3.94 | 3.92 | 47.75 | 23.5 | 16.19 | 16.19 | 16.19 | 16.19 | 16.19 |
| Accounts Payable | 93.3 | 111.6 | 170.7 | 235.2 | 213.1 | 353.8 | 403.6 | 460.5 | 525.3 | 599.2 |
| Accounts Payable, % | 5.81 | 15.06 | 19.07 | 29.4 | 11.05 | 16.08 | 16.08 | 16.08 | 16.08 | 16.08 |
| Capital Expenditure | -232.6 | -208.7 | -277.7 | -156.4 | -214.5 | -459.3 | -523.9 | -597.7 | -681.8 | -777.8 |
| Capital Expenditure, % | -14.48 | -28.17 | -31.02 | -19.55 | -11.12 | -20.87 | -20.87 | -20.87 | -20.87 | -20.87 |
| Tax Rate, % | 34.86 | 34.86 | 34.86 | 34.86 | 34.86 | 34.86 | 34.86 | 34.86 | 34.86 | 34.86 |
| EBITAT | 317.9 | -126.2 | 23.9 | -140.0 | 431.2 | 142.8 | 162.9 | 185.8 | 211.9 | 241.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 236.5 | -87.6 | -11.7 | -325.3 | 294.3 | 326.9 | 110.8 | 126.4 | 144.2 | 164.5 |
| WACC, % | 6.18 | 6.24 | 6.16 | 6.24 | 6.18 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 746.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 168 | |||||||||
| Terminal Value | 3,994 | |||||||||
| Present Terminal Value | 2,957 | |||||||||
| Enterprise Value | 3,703 | |||||||||
| Net Debt | -1,560 | |||||||||
| Equity Value | 5,263 | |||||||||
| Diluted Shares Outstanding, MM | 729 | |||||||||
| Equity Value Per Share | 7.22 |
What You Will Receive
- Customizable Excel Template: An adaptable Excel-based DCF Calculator featuring pre-populated financial data for Huangshan Tourism Development Co.,Ltd. (600054SS).
- Real-Time Data: Access to historical figures and future projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust key assumptions such as revenue growth, EBITDA margin, and WACC.
- Automatic Valuations: Quickly observe how your inputs affect the valuation of Huangshan Tourism Development Co.,Ltd. (600054SS).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for straightforward navigation and ease of use, complete with step-by-step guidance.
Key Features
- Customizable Forecast Inputs: Adjust essential metrics such as visitor growth, revenue per visitor, and operational expenditures.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics with ease.
- High Precision Results: Leverages Huangshan Tourism's real financial data for accurate valuation insights.
- Streamlined Scenario Analysis: Effortlessly evaluate various assumptions and analyze different outcomes.
- Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.
How It Operates
- Download the Template: Gain immediate access to the Excel-based Huangshan Tourism DCF Calculator for [600054SS].
- Input Your Assumptions: Modify the yellow-highlighted cells to reflect growth rates, WACC, margins, and additional factors.
- Instant Calculations: The model automatically calculates the intrinsic value of Huangshan Tourism Development Co., Ltd.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment strategy or financial assessment.
Why Choose This Calculator for Huangshan Tourism Development Co., Ltd. (600054SS)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for the tourism industry.
- Flexible Options: Easily modify the highlighted inputs to explore different financial scenarios.
- In-Depth Analysis: Automatically derives the intrinsic value and Net Present Value for Huangshan Tourism Development.
- Ready-to-Use Data: Features historical and projected data for precise financial assessment.
- High-Caliber Tool: Perfect for financial analysts, investors, and tourism business consultants.
Who Can Benefit from This Product?
- Investors: Accurately assess the fair value of Huangshan Tourism Development Co., Ltd. (600054SS) prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial analysis and reporting.
- Consultants: Efficiently customize the template for client valuation reports.
- Entrepreneurs: Acquire knowledge on financial modeling practices employed by leading tourism companies.
- Educators: Implement this resource as a teaching aid to illustrate various valuation methodologies.
Contents of the Template
- Preloaded Data for Huangshan Tourism Development (600054SS): Historical and projected financial figures, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade spreadsheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Customizable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial data for thorough analysis.
- Key Ratios: Metrics for profitability, leverage, and efficiency to assess performance.
- Dashboard and Visualizations: Graphical summaries of valuation results and assumptions.
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.