|
AVIC AVIATION High Technology Co., Ltd. (600862.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
AVIC Aviation High-Technology Co., Ltd. (600862.SS) Bundle
Descubra o verdadeiro potencial da Avic Aviação High-Technology Co., Ltd. (600862Ss) com nossa calculadora DCF avançada! Ajuste as suposições cruciais, explore vários cenários e avalie como diferentes mudanças influenciam a avaliação da aviação AVIC - tudo dentro de um único modelo 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 | 2,911.7 | 3,807.6 | 4,446.1 | 4,779.6 | 5,072.2 | 5,847.7 | 6,741.8 | 7,772.6 | 8,961.1 | 10,331.2 |
| Revenue Growth, % | 0 | 30.77 | 16.77 | 7.5 | 6.12 | 15.29 | 15.29 | 15.29 | 15.29 | 15.29 |
| EBITDA | 669.3 | 892.3 | 1,025.5 | 1,387.2 | 1,548.3 | 1,509.1 | 1,739.8 | 2,005.8 | 2,312.5 | 2,666.1 |
| EBITDA, % | 22.98 | 23.43 | 23.07 | 29.02 | 30.52 | 25.81 | 25.81 | 25.81 | 25.81 | 25.81 |
| Depreciation | 137.2 | 177.0 | 128.4 | 173.1 | 184.6 | 228.2 | 263.1 | 303.3 | 349.7 | 403.1 |
| Depreciation, % | 4.71 | 4.65 | 2.89 | 3.62 | 3.64 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 |
| EBIT | 532.0 | 715.3 | 897.1 | 1,214.1 | 1,363.6 | 1,280.9 | 1,476.8 | 1,702.5 | 1,962.9 | 2,263.0 |
| EBIT, % | 18.27 | 18.79 | 20.18 | 25.4 | 26.88 | 21.9 | 21.9 | 21.9 | 21.9 | 21.9 |
| Total Cash | 1,653.3 | 1,595.1 | 1,630.6 | 1,589.1 | 1,642.2 | 2,350.5 | 2,709.9 | 3,124.2 | 3,601.9 | 4,152.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,138.0 | 1,675.9 | 2,309.0 | 3,440.9 | 3,759.6 | 3,288.1 | 3,790.8 | 4,370.4 | 5,038.6 | 5,809.0 |
| Account Receivables, % | 39.08 | 44.01 | 51.93 | 71.99 | 74.12 | 56.23 | 56.23 | 56.23 | 56.23 | 56.23 |
| Inventories | 1,459.7 | 1,362.5 | 1,263.2 | 1,201.5 | 1,274.9 | 1,925.0 | 2,219.4 | 2,558.7 | 2,949.9 | 3,401.0 |
| Inventories, % | 50.13 | 35.78 | 28.41 | 25.14 | 25.13 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 |
| Accounts Payable | 1,192.9 | 762.1 | 935.2 | 1,058.4 | 726.7 | 1,385.8 | 1,597.7 | 1,841.9 | 2,123.6 | 2,448.3 |
| Accounts Payable, % | 40.97 | 20.02 | 21.03 | 22.14 | 14.33 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 |
| Capital Expenditure | -91.4 | -110.7 | -247.7 | -230.1 | -155.7 | -228.1 | -263.0 | -303.2 | -349.5 | -403.0 |
| Capital Expenditure, % | -3.14 | -2.91 | -5.57 | -4.81 | -3.07 | -3.9 | -3.9 | -3.9 | -3.9 | -3.9 |
| Tax Rate, % | 15.08 | 15.08 | 15.08 | 15.08 | 15.08 | 15.08 | 15.08 | 15.08 | 15.08 | 15.08 |
| EBITAT | 443.9 | 599.4 | 767.7 | 1,032.4 | 1,158.1 | 1,083.0 | 1,248.6 | 1,439.5 | 1,659.6 | 1,913.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -915.1 | -205.9 | 287.6 | 28.5 | 463.1 | 1,563.5 | 663.5 | 765.0 | 881.9 | 1,016.8 |
| WACC, % | 4.79 | 4.79 | 4.79 | 4.79 | 4.79 | 4.79 | 4.79 | 4.79 | 4.79 | 4.79 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,297.2 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 1,057 | |||||||||
| Terminal Value | 133,929 | |||||||||
| Present Terminal Value | 105,994 | |||||||||
| Enterprise Value | 110,292 | |||||||||
| Net Debt | -1,557 | |||||||||
| Equity Value | 111,848 | |||||||||
| Diluted Shares Outstanding, MM | 1,389 | |||||||||
| Equity Value Per Share | 80.54 |
What You Will Get
- Authentic AVIC Data: Comprehensive financials – encompassing revenue to EBIT – derived from actual and forecasted figures.
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Real-Time Valuation Updates: Automated recalculations to evaluate the effects of changes on AVIC's fair value.
- Flexible Excel Template: Designed for easy adjustments, scenario analysis, and in-depth projections.
- Efficient and Precise: Avoid the hassle of starting from scratch while ensuring accuracy and adaptability.
Key Features
- 🔍 Real-Life AVIC Financials: Pre-filled historical and projected data for AVIC Aviation High-Technology Co., Ltd. (600862SS).
- ✏️ Fully Customizable Inputs: Adjust all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas compute AVIC's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize AVIC's valuation immediately after making adjustments.
- Scenario Analysis: Evaluate and compare results for different financial scenarios side-by-side.
How It Functions
- 1. Access the Template: Download and open the Excel spreadsheet containing AVIC Aviation High-Technology Co., Ltd.’s (600862SS) preloaded data.
- 2. Modify Assumptions: Adjust critical inputs such as growth rates, WACC, and capital expenditures.
- 3. Get Instant Results: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Analyze different valuation outcomes by comparing various forecasts.
- 5. Present with Assurance: Offer professional valuation insights to back your investment decisions.
Why Opt for This Calculator?
- User-Friendly Design: Perfect for both new users and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Updates: Observe immediate changes in AVIC Aviation High-Technology Co., Ltd.'s valuation as you modify inputs.
- Preloaded Data: Comes equipped with AVIC Aviation's actual financial figures for swift assessment.
- Preferred by Experts: Widely utilized by investors and analysts for strategic decision-making.
Who Can Benefit from This Product?
- Investors: Evaluate the valuation of AVIC Aviation High-Technology Co., Ltd. (600862SS) before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation workflows and assess financial projections.
- Startup Founders: Gain insights into how leading companies like AVIC are valued in the market.
- Consultants: Provide comprehensive valuation reports for your clients based on AVIC's financial data.
- Students and Educators: Utilize real market examples to learn and teach effective valuation methods.
What the Template Includes
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for AVIC Aviation High-Technology Co., Ltd. (600862SS), encompassing revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that display intrinsic value along with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate thorough analysis.
- Key Ratios: A collection of profitability, leverage, and efficiency ratios specific to AVIC Aviation High-Technology Co., Ltd. (600862SS).
- Dashboard and Charts: A visual overview summarizing valuation outputs and assumptions, making it easy to analyze 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.