|
Hundsun Technologies Inc. (600570.SS) Avaliação DCF
CN | Technology | Software - Application | 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
Hundsun Technologies Inc. (600570.SS) Bundle
Projetado para precisão, a Calculadora DCF Hundsun Technologies Inc. (600570SS) o capacita a avaliar a avaliação da empresa usando dados financeiros do mundo real, oferecendo flexibilidade completa para modificar todos os parâmetros essenciais para projeções aprimoradas.
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 | 3,871.8 | 4,172.6 | 5,496.6 | 6,502.4 | 7,281.2 | 8,551.3 | 10,043.0 | 11,794.8 | 13,852.2 | 16,268.5 |
| Revenue Growth, % | 0 | 7.77 | 31.73 | 18.3 | 11.98 | 17.44 | 17.44 | 17.44 | 17.44 | 17.44 |
| EBITDA | 1,494.8 | 1,510.8 | 1,545.1 | 1,325.7 | 1,652.6 | 2,497.1 | 2,932.7 | 3,444.3 | 4,045.1 | 4,750.7 |
| EBITDA, % | 38.61 | 36.21 | 28.11 | 20.39 | 22.7 | 29.2 | 29.2 | 29.2 | 29.2 | 29.2 |
| Depreciation | 69.8 | 72.4 | 114.8 | 181.2 | 184.2 | 187.1 | 219.8 | 258.1 | 303.1 | 356.0 |
| Depreciation, % | 1.8 | 1.74 | 2.09 | 2.79 | 2.53 | 2.19 | 2.19 | 2.19 | 2.19 | 2.19 |
| EBIT | 1,425.0 | 1,438.4 | 1,430.3 | 1,144.5 | 1,468.4 | 2,310.0 | 2,712.9 | 3,186.2 | 3,742.0 | 4,394.7 |
| EBIT, % | 36.8 | 34.47 | 26.02 | 17.6 | 20.17 | 27.01 | 27.01 | 27.01 | 27.01 | 27.01 |
| Total Cash | 4,022.7 | 4,098.2 | 3,719.2 | 4,370.3 | 3,599.3 | 6,542.2 | 7,683.4 | 9,023.6 | 10,597.6 | 12,446.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 557.6 | 797.2 | 969.9 | .0 | 731.7 | 859.4 | 1,009.3 | 1,185.3 | 1,392.1 |
| Account Receivables, % | 0 | 13.36 | 14.5 | 14.92 | 0 | 8.56 | 8.56 | 8.56 | 8.56 | 8.56 |
| Inventories | 25.7 | 351.7 | 467.0 | 541.4 | 595.1 | 583.0 | 684.7 | 804.1 | 944.4 | 1,109.1 |
| Inventories, % | 0.66343 | 8.43 | 8.5 | 8.33 | 8.17 | 6.82 | 6.82 | 6.82 | 6.82 | 6.82 |
| Accounts Payable | 180.1 | 192.2 | 503.8 | 556.4 | 521.3 | 583.9 | 685.7 | 805.3 | 945.8 | 1,110.8 |
| Accounts Payable, % | 4.65 | 4.61 | 9.16 | 8.56 | 7.16 | 6.83 | 6.83 | 6.83 | 6.83 | 6.83 |
| Capital Expenditure | -367.1 | -482.2 | -684.1 | -293.7 | -904.7 | -862.4 | -1,012.9 | -1,189.5 | -1,397.0 | -1,640.7 |
| Capital Expenditure, % | -9.48 | -11.56 | -12.45 | -4.52 | -12.43 | -10.09 | -10.09 | -10.09 | -10.09 | -10.09 |
| Tax Rate, % | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 |
| EBITAT | 1,321.0 | 1,322.4 | 1,386.5 | 1,110.7 | 1,439.9 | 2,202.2 | 2,586.4 | 3,037.6 | 3,567.4 | 4,189.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,178.1 | 41.0 | 773.9 | 803.7 | 1,600.4 | 869.9 | 1,665.8 | 1,956.4 | 2,297.7 | 2,698.5 |
| WACC, % | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 7,454.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 2,806 | |||||||||
| Terminal Value | 83,096 | |||||||||
| Present Terminal Value | 58,213 | |||||||||
| Enterprise Value | 65,667 | |||||||||
| Net Debt | -1,951 | |||||||||
| Equity Value | 67,618 | |||||||||
| Diluted Shares Outstanding, MM | 1,900 | |||||||||
| Equity Value Per Share | 35.59 |
What You'll Gain
- Customizable Excel Template: An Excel-based DCF Calculator tailored for Hundsun Technologies Inc. (600570SS) complete with pre-filled financial data.
- Accurate Data: Access to historical performance metrics and future projections (highlighted in the yellow cells).
- Adjustable Forecasts: Easily modify assumptions such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly view how your changes affect the valuation of Hundsun Technologies Inc. (600570SS).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Centric Layout: Organized for straightforward navigation, complete with step-by-step guidance.
Key Features
- Customizable Forecast Inputs: Adjust essential factors such as revenue growth, operating margin, and capital investments.
- Instant DCF Valuation: Automatically determines intrinsic value, NPV, and other financial metrics in real-time.
- High Precision Results: Leverages Hundsun Technologies Inc.'s (600570SS) actual financial data for accurate valuation projections.
- Streamlined Scenario Analysis: Easily explore various assumptions and assess results side by side.
- Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file for Hundsun Technologies Inc. (600570SS).
- Step 2: Examine the pre-filled financial data and forecasts for Hundsun Technologies Inc. (600570SS).
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify the assumptions.
- Step 5: Evaluate the outputs to inform your investment decisions regarding Hundsun Technologies Inc. (600570SS).
Why Choose This Calculator for Hundsun Technologies Inc. (600570SS)?
- Accurate Data: Utilizing real Hundsun financials for dependable valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations remove the hassle of starting from scratch.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the field.
- User-Friendly: Simple layout and guided instructions ensure accessibility for all users.
Who Can Benefit from This Product?
- Finance Students: Explore valuation methods and apply them to real-world data.
- Researchers: Integrate industry-standard models into your academic projects or studies.
- Investors: Validate your own predictions and assess valuation scenarios for Hundsun Technologies Inc. (600570SS).
- Market Analysts: Enhance your process with a customizable and ready-to-use DCF model.
- Entrepreneurs: Understand the evaluation techniques used for large publicly traded companies like Hundsun Technologies Inc. (600570SS).
Contents of the Template
- Comprehensive DCF Model: An editable template featuring detailed valuation calculations.
- Real-World Data: Hundsun Technologies Inc.'s historical and projected financial data preloaded for your analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Built-in analysis for assessing profitability, efficiency, and leverage.
- Dashboard with Visual Outputs: Charts and tables presenting clear, actionable results.
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.