AVIC Shenyang Aircraft Company Limited (600760SS) DCF Valuation

Avic Shenyang Aircraft Company Limited (600760.SS) Avaliação DCF

CN | Industrials | Aerospace & Defense | SHH
AVIC Shenyang Aircraft Company Limited (600760SS) 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

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

AVIC Shenyang Aircraft Company Limited (600760.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 Avic Shenyang Aircraft Company Limited (600760Ss) com esta calculadora DCF personalizável! Apresentando a Avic Shenyang Aircraft Company Limited (600760SS) Financeiros e insumos de previsão ajustável, você pode testar cenários e descobrir o valor justo da Avic Shenyang Aircraft Company Limited (600760Ss) em minutos.


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 27,315.9 34,088.4 41,597.7 46,247.8 42,837.2 48,259.0 54,366.9 61,247.9 68,999.8 77,732.8
Revenue Growth, % 0 24.79 22.03 11.18 -7.37 12.66 12.66 12.66 12.66 12.66
EBITDA 2,540.9 2,649.1 3,423.7 4,271.6 4,984.9 4,456.9 5,021.0 5,656.5 6,372.4 7,178.9
EBITDA, % 9.3 7.77 8.23 9.24 11.64 9.24 9.24 9.24 9.24 9.24
Depreciation 680.0 769.6 789.8 856.5 1,066.0 1,060.4 1,194.6 1,345.8 1,516.1 1,708.0
Depreciation, % 2.49 2.26 1.9 1.85 2.49 2.2 2.2 2.2 2.2 2.2
EBIT 1,860.9 1,879.5 2,633.9 3,415.1 3,918.8 3,396.5 3,826.4 4,310.7 4,856.3 5,470.9
EBIT, % 6.81 5.51 6.33 7.38 9.15 7.04 7.04 7.04 7.04 7.04
Total Cash 12,632.2 21,621.1 22,498.2 15,572.3 9,892.1 21,284.1 23,978.0 27,012.8 30,431.7 34,283.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 5,271.2 .0 3,549.4 10,075.6 22,988.8
Account Receivables, % 19.3 0 8.53 21.79 53.67
Inventories 7,778.5 8,789.7 12,172.5 11,649.7 13,600.8 13,557.2 15,273.1 17,206.2 19,383.9 21,837.2
Inventories, % 28.48 25.79 29.26 25.19 31.75 28.09 28.09 28.09 28.09 28.09
Accounts Payable 13,520.9 12,330.0 19,227.3 19,935.6 32,394.0 24,189.2 27,250.7 30,699.7 34,585.2 38,962.5
Accounts Payable, % 49.5 36.17 46.22 43.11 75.62 50.12 50.12 50.12 50.12 50.12
Capital Expenditure -742.1 -942.9 -1,060.1 -2,563.1 -3,053.2 -1,998.0 -2,250.9 -2,535.8 -2,856.7 -3,218.3
Capital Expenditure, % -2.72 -2.77 -2.55 -5.54 -7.13 -4.14 -4.14 -4.14 -4.14 -4.14
Tax Rate, % 13.31 13.31 13.31 13.31 13.31 13.31 13.31 13.31 13.31 13.31
EBITAT 1,584.8 1,727.1 2,325.5 3,025.3 3,397.4 2,993.2 3,372.0 3,798.8 4,279.6 4,821.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,994.0 4,622.9 2,020.3 -3,976.4 -995.6 6,914.5 2,399.7 2,703.4 3,045.6 3,431.1
WACC, % 8.03 8.03 8.03 8.03 8.03 8.03 8.03 8.03 8.03 8.03
PV UFCF
SUM PV UFCF 15,169.0
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 3,551
Terminal Value 78,390
Present Terminal Value 53,277
Enterprise Value 68,446
Net Debt -9,866
Equity Value 78,312
Diluted Shares Outstanding, MM 2,759
Equity Value Per Share 28.38

What You Will Receive

  • Comprehensive Financial Model: Access to AVIC Shenyang Aircraft Company Limited’s (600760SS) actual data for accurate DCF valuation.
  • Complete Forecast Customization: Modify revenue growth, profit margins, WACC, and other essential parameters.
  • Real-Time Calculations: Instantaneous updates provide immediate feedback as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for serious valuation purposes.
  • Flexible and Reusable: Designed for adaptability, suitable for multiple detailed forecasting scenarios.

Key Features

  • Accurate Financial Data for AVIC Shenyang Aircraft: Gain access to reliable pre-loaded historical information and future forecasts.
  • Adjustable Forecast Parameters: Modify the yellow-highlighted cells such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to effectively illustrate your valuation outcomes.
  • Designed for All Skill Levels: A straightforward, easy-to-navigate layout tailored for investors, CFOs, and consultants alike.

How It Functions

  1. Obtain the Template: Gain immediate access to the Excel-based DCF Calculator for AVIC Shenyang Aircraft Company Limited (600760SS).
  2. Enter Your Assumptions: Modify the yellow-highlighted cells to input your growth rates, WACC, profit margins, and additional parameters.
  3. Real-Time Calculations: The model automatically recalculates the intrinsic value for AVIC Shenyang Aircraft Company Limited (600760SS).
  4. Explore Scenarios: Test various assumptions to assess potential changes in valuation.
  5. Analyze and Make Decisions: Leverage the findings to inform your investment strategies or financial assessments.

Reasons to Choose This Calculator

  • All-in-One Solution: Features DCF, WACC, and financial ratio calculations within a single tool.
  • Flexible Input Options: Modify the yellow-highlighted fields to explore different scenarios.
  • In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for AVIC Shenyang Aircraft Company Limited (600760SS).
  • Preloaded Data Available: Access to historical and projected data provides reliable starting points.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors.

Who Can Benefit from AVIC Shenyang Aircraft Company Limited (600760SS)?

  • Investors: Gain insights and make informed decisions with a sophisticated valuation tool tailored for the aviation industry.
  • Financial Analysts: Streamline your analysis process using a customizable pre-built DCF model specific to aerospace sectors.
  • Consultants: Effortlessly modify this template for impactful client presentations or detailed reports.
  • Aviation Enthusiasts: Expand your knowledge of valuation strategies with concrete examples from the aerospace field.
  • Educators and Students: Utilize this resource as a hands-on learning aid in finance and aviation-related courses.

Contents of the Template

  • Pre-Filled Data: Features AVIC Shenyang Aircraft Company Limited's historical financials and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model with automated calculations.
  • Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC using customized inputs.
  • Key Financial Ratios: Evaluate AVIC Shenyang Aircraft Company Limited's profitability, efficiency, and leverage.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visuals and tables that summarize key valuation 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.

No products were found matching.