|
SDIC Capital Co., Ltd (600061.SS) Avaliação DCF |
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
SDIC Capital Co.,Ltd (600061.SS) Bundle
Descubra o verdadeiro valor da SDIC Capital Co., Ltd (600061Ss) com nossa calculadora DCF avançada! Ajuste as principais suposições, explore vários cenários e avalie como as mudanças afetam a avaliação da SDIC Capital Co., Ltd (600061Ss) - tudo dentro de um modelo conveniente do Excel.
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 | 14,136.9 | 16,936.1 | 17,135.6 | 17,459.2 | 15,057.7 | 15,400.7 | 15,751.5 | 16,110.3 | 16,477.3 | 16,852.6 |
| Revenue Growth, % | 0 | 19.8 | 1.18 | 1.89 | -13.76 | 2.28 | 2.28 | 2.28 | 2.28 | 2.28 |
| EBITDA | 6,700.8 | 11,183.3 | 8,405.0 | 4,836.0 | 5,362.1 | 6,954.6 | 7,113.1 | 7,275.1 | 7,440.8 | 7,610.3 |
| EBITDA, % | 47.4 | 66.03 | 49.05 | 27.7 | 35.61 | 45.16 | 45.16 | 45.16 | 45.16 | 45.16 |
| Depreciation | 9,277.2 | 9,839.0 | 9,112.9 | 896.9 | 872.5 | 5,785.5 | 5,917.3 | 6,052.0 | 6,189.9 | 6,330.9 |
| Depreciation, % | 65.62 | 58.09 | 53.18 | 5.14 | 5.79 | 37.57 | 37.57 | 37.57 | 37.57 | 37.57 |
| EBIT | -2,576.4 | 1,344.2 | -707.9 | 3,939.1 | 4,489.5 | 1,169.2 | 1,195.8 | 1,223.0 | 1,250.9 | 1,279.4 |
| EBIT, % | -18.22 | 7.94 | -4.13 | 22.56 | 29.82 | 7.59 | 7.59 | 7.59 | 7.59 | 7.59 |
| Total Cash | 131,957.3 | 142,073.8 | 159,048.1 | 169,086.6 | 217,147.7 | 15,400.7 | 15,751.5 | 16,110.3 | 16,477.3 | 16,852.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 19,124.5 | .0 | 12,272.8 | .0 | 8,752.0 | 7,076.5 | 7,237.7 | 7,402.5 | 7,571.2 | 7,743.6 |
| Account Receivables, % | 135.28 | 0 | 71.62 | 0.0000000115 | 58.12 | 45.95 | 45.95 | 45.95 | 45.95 | 45.95 |
| Inventories | 139.5 | 50.6 | 83.1 | 38.6 | 47.5 | 71.1 | 72.7 | 74.3 | 76.0 | 77.8 |
| Inventories, % | 0.98693 | 0.29885 | 0.48469 | 0.22082 | 0.31578 | 0.46141 | 0.46141 | 0.46141 | 0.46141 | 0.46141 |
| Accounts Payable | 152.0 | 166.3 | 179.5 | 212.9 | 227.5 | 179.7 | 183.8 | 188.0 | 192.3 | 196.7 |
| Accounts Payable, % | 1.08 | 0.98174 | 1.05 | 1.22 | 1.51 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 |
| Capital Expenditure | -409.8 | -669.5 | -984.2 | -680.3 | -435.0 | -597.0 | -610.6 | -624.5 | -638.7 | -653.2 |
| Capital Expenditure, % | -2.9 | -3.95 | -5.74 | -3.9 | -2.89 | -3.88 | -3.88 | -3.88 | -3.88 | -3.88 |
| Tax Rate, % | 33.26 | 33.26 | 33.26 | 33.26 | 33.26 | 33.26 | 33.26 | 33.26 | 33.26 | 33.26 |
| EBITAT | -1,751.3 | 959.2 | -512.8 | 2,623.4 | 2,996.3 | 807.0 | 825.4 | 844.2 | 863.4 | 883.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -11,996.0 | 29,356.5 | -4,676.1 | 15,190.7 | -5,312.5 | 7,599.7 | 5,973.3 | 6,109.4 | 6,248.6 | 6,390.9 |
| WACC, % | 4.1 | 4.19 | 4.21 | 4.07 | 4.07 | 4.13 | 4.13 | 4.13 | 4.13 | 4.13 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 28,753.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 6,519 | |||||||||
| Terminal Value | 306,209 | |||||||||
| Present Terminal Value | 250,128 | |||||||||
| Enterprise Value | 278,882 | |||||||||
| Net Debt | 24,763 | |||||||||
| Equity Value | 254,119 | |||||||||
| Diluted Shares Outstanding, MM | 6,736 | |||||||||
| Equity Value Per Share | 37.73 |
What You Will Receive
- Authentic SDIC Financial Data: Features historical and projected figures for precise valuation.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Automatic Calculations: Dynamic computation of intrinsic value and NPV.
- Scenario Analysis: Evaluate various scenarios to assess the future performance of SDIC Capital Co., Ltd (600061SS).
- User-Friendly Design: Tailored for professionals while remaining approachable for newcomers.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for SDIC Capital Co.,Ltd (600061SS).
- WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with adjustable inputs to suit your analysis needs.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for SDIC Capital Co.,Ltd (600061SS).
- Dashboard and Visualizations: Generates visual summaries of essential valuation metrics for effortless analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review the pre-populated SDIC Capital Co., Ltd (600061SS) data, including historical trends and projections.
- Step 3: Modify key assumptions (highlighted in yellow) according to your analysis.
- Step 4: Observe the automatic recalculations for the intrinsic value of SDIC Capital Co., Ltd (600061SS).
- Step 5: Utilize the results for investment strategies or financial reporting.
Why Choose SDIC Capital Co., Ltd's Calculator?
- Time-Saving: Skip the hassle of building a DCF model from the ground up – it’s instantly available.
- Enhanced Accuracy: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs make analysis straightforward.
- Endorsed by Professionals: Crafted for experts who prioritize precision and ease of use.
Who Can Benefit from This Product?
- Finance Students: Master valuation methodologies and apply them with real-world data.
- Researchers: Integrate industry-standard models into your academic projects or studies.
- Investors: Test your hypotheses and evaluate valuation results for SDIC Capital Co., Ltd (600061SS).
- Financial Analysts: Enhance your efficiency with a customizable, ready-to-use DCF model.
- Small Business Owners: Discover how major public companies like SDIC Capital Co., Ltd (600061SS) are evaluated by the market.
What the Template Contains
- Historical Data: A comprehensive overview of SDIC Capital Co., Ltd's (600061SS) previous financial performance and foundational projections.
- DCF and Levered DCF Models: In-depth templates designed to assess the intrinsic value of SDIC Capital Co., Ltd (600061SS).
- WACC Sheet: Ready-to-use calculations for Weighted Average Cost of Capital specific to SDIC Capital Co., Ltd (600061SS).
- Editable Inputs: Adjust critical variables such as growth rates, EBITDA percentages, and CAPEX estimates.
- Quarterly and Annual Statements: A thorough analysis of SDIC Capital Co., Ltd (600061SS)'s financial statements.
- Interactive Dashboard: Engage with dynamic visualizations of valuation results and future projections.
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.