Gemdale Corporation (600383SS) DCF Valuation

Gemdale Corporation (600383.SS) Avaliação DCF

CN | Real Estate | Real Estate - Development | SHH
Gemdale Corporation (600383SS) 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

Gemdale Corporation (600383.SS) Bundle

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

TOTAL:

Simplifique a avaliação da Gemdale Corporation com esta calculadora DCF personalizável! Com o Real Gemdale Corporation Financials e insumos de previsão ajustáveis, você pode testar cenários e descobrir o valor justo da Gemdale Corporation em minutos.


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 63,419.9 83,982.2 99,232.2 120,208.1 98,007.7 96,412.5 94,843.3 93,299.6 91,781.1 90,287.2
Revenue Growth, % 0 32.42 18.16 21.14 -18.47 -1.63 -1.63 -1.63 -1.63 -1.63
EBITDA 17,550.2 20,956.1 15,871.5 14,302.2 10,816.1 17,653.9 17,366.6 17,083.9 16,805.9 16,532.3
EBITDA, % 27.67 24.95 15.99 11.9 11.04 18.31 18.31 18.31 18.31 18.31
Depreciation 195.7 526.2 530.0 598.8 344.4 447.1 439.9 432.7 425.7 418.7
Depreciation, % 0.30865 0.6266 0.53412 0.49811 0.3514 0.46377 0.46377 0.46377 0.46377 0.46377
EBIT 17,354.5 20,429.8 15,341.5 13,703.4 10,471.7 17,206.8 16,926.7 16,651.2 16,380.2 16,113.6
EBIT, % 27.36 24.33 15.46 11.4 10.68 17.85 17.85 17.85 17.85 17.85
Total Cash 45,161.4 54,197.4 64,806.4 54,506.9 29,737.7 53,362.1 52,493.6 51,639.2 50,798.7 49,971.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 288.0 469.8 96,285.0 94,390.1 1,629.7
Account Receivables, % 0.45408 0.55936 97.03 78.52 1.66
Inventories 139,782.7 187,607.9 188,801.4 151,003.7 132,912.5 96,412.5 94,843.3 93,299.6 91,781.1 90,287.2
Inventories, % 220.41 223.39 190.26 125.62 135.61 100 100 100 100 100
Accounts Payable 19,775.7 29,806.9 39,502.0 33,678.9 28,982.2 31,636.8 31,121.9 30,615.4 30,117.1 29,626.9
Accounts Payable, % 31.18 35.49 39.81 28.02 29.57 32.81 32.81 32.81 32.81 32.81
Capital Expenditure -1,141.6 -1,257.0 -616.3 -695.0 -594.1 -983.8 -967.8 -952.1 -936.6 -921.3
Capital Expenditure, % -1.8 -1.5 -0.62109 -0.57817 -0.60617 -1.02 -1.02 -1.02 -1.02 -1.02
Tax Rate, % 85.37 85.37 85.37 85.37 85.37 85.37 85.37 85.37 85.37 85.37
EBITAT 13,757.0 15,541.7 12,560.0 9,603.7 1,532.3 11,078.7 10,898.4 10,721.0 10,546.5 10,374.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -107,483.9 -23,165.0 -74,840.0 43,377.0 107,437.5 16,959.4 11,984.1 11,789.0 11,597.1 11,408.4
WACC, % 6.05 5.9 6.16 5.63 3.1 5.37 5.37 5.37 5.37 5.37
PV UFCF
SUM PV UFCF 55,157.6
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 11,751
Terminal Value 495,995
Present Terminal Value 381,865
Enterprise Value 437,023
Net Debt 22,817
Equity Value 414,206
Diluted Shares Outstanding, MM 4,441
Equity Value Per Share 93.28

What You Will Receive

  • Gemdale Corporation Data: Comprehensive financials – encompassing revenue to EBIT – derived from actual and forecasted metrics.
  • Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • Real-Time Valuation Updates: Automatic recalculations to evaluate the effect of adjustments on Gemdale’s fair value.
  • Flexible Excel Template: Designed for quick modifications, scenario analysis, and in-depth forecasts.
  • Efficient and Precise: Eliminate the need to build models from the ground up while ensuring accuracy and adaptability.

Key Features

  • Real-Life GD Data: Pre-filled with Gemdale Corporation’s historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Develop multiple forecasting scenarios to examine various valuation outcomes.
  • User-Friendly Design: Intuitive layout, structured for both professionals and novices.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review the pre-filled data for Gemdale Corporation (600383SS) including historical and projected figures.
  3. Step 3: Modify key assumptions (highlighted in yellow) according to your analysis.
  4. Step 4: Observe automatic updates that calculate Gemdale Corporation's intrinsic value.
  5. Step 5: Utilize the resulting data for your investment strategies or reporting needs.

Why Choose This Calculator for Gemdale Corporation (600383SS)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and consultants.
  • Accurate Financial Data: Gemdale’s historical and future financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Clear Results: Automatically calculates intrinsic value, NPV, and essential metrics.
  • User-Friendly: Comprehensive step-by-step instructions lead you through the process.

Who Can Benefit from This Product?

  • Real Estate Students: Master valuation methodologies and apply them using actual market data.
  • Researchers: Integrate industry-standard models into your academic studies or projects.
  • Investors: Validate your investment strategies and assess valuation metrics for Gemdale Corporation (600383SS).
  • Financial Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model.
  • Property Developers: Understand how major firms like Gemdale Corporation (600383SS) are valued in the market.

Contents of the Template

  • Pre-Filled DCF Model: Gemdale Corporation’s financial data preloaded for immediate use.
  • WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Assess Gemdale’s profitability, leverage, and efficiency.
  • Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX to suit your analyses.
  • Financial Statements: Annual and quarterly reports to facilitate in-depth assessment.
  • Interactive Dashboard: Effortlessly visualize essential valuation metrics and 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.

No products were found matching.