|
Wuxi Rural Commercial Bank Co., Ltd (600908.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
Wuxi Rural Commercial Bank Co.,Ltd (600908.SS) Bundle
Simplifique a avaliação do Wuxi Rural Commercial Bank Co., Ltd (600908Ss) com esta calculadora DCF personalizável! Apresentando o Wuxi Rural Commercial Bank Co., Ltd (600908SS) e insumos de previsão ajustável, você pode testar cenários e descobrir o valor justo do Wuxi Rural Commercial Bank Co., Ltd (600908Ss) 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 | 2,577.6 | 8,462.0 | 3,546.6 | 3,790.3 | 9,202.3 | 12,625.1 | 17,321.1 | 23,763.8 | 32,602.9 | 44,729.8 |
| Revenue Growth, % | 0 | 228.29 | -58.09 | 6.87 | 142.79 | 37.2 | 37.2 | 37.2 | 37.2 | 37.2 |
| EBITDA | 1,507.1 | 1,964.9 | 2,435.9 | 2,586.7 | .0 | 5,520.1 | 7,573.4 | 10,390.3 | 14,255.1 | 19,557.3 |
| EBITDA, % | 58.47 | 23.22 | 68.68 | 68.25 | 0 | 43.72 | 43.72 | 43.72 | 43.72 | 43.72 |
| Depreciation | .0 | 190.7 | 195.7 | 199.4 | 202.7 | 384.7 | 527.8 | 724.2 | 993.5 | 1,363.0 |
| Depreciation, % | 0 | 2.25 | 5.52 | 5.26 | 2.2 | 3.05 | 3.05 | 3.05 | 3.05 | 3.05 |
| EBIT | 1,507.1 | 1,774.2 | 2,240.2 | 2,387.3 | -202.7 | 5,135.4 | 7,045.5 | 9,666.2 | 13,261.6 | 18,194.3 |
| EBIT, % | 58.47 | 20.97 | 63.16 | 62.98 | -2.2 | 40.68 | 40.68 | 40.68 | 40.68 | 40.68 |
| Total Cash | 15,895.5 | 14,517.6 | 16,407.7 | 16,385.4 | 18,331.1 | 12,625.1 | 17,321.1 | 23,763.8 | 32,602.9 | 44,729.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -230.8 | -229.2 | -152.9 | -177.6 | -146.1 | -561.7 | -770.7 | -1,057.3 | -1,450.6 | -1,990.2 |
| Capital Expenditure, % | -8.95 | -2.71 | -4.31 | -4.68 | -1.59 | -4.45 | -4.45 | -4.45 | -4.45 | -4.45 |
| Tax Rate, % | 9.68 | 9.68 | 9.68 | 9.68 | 9.68 | 9.68 | 9.68 | 9.68 | 9.68 | 9.68 |
| EBITAT | 1,322.2 | 1,580.0 | 2,001.1 | 2,200.5 | -183.1 | 4,607.6 | 6,321.5 | 8,672.8 | 11,898.7 | 16,324.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,091.3 | 1,541.6 | 2,043.9 | 2,222.4 | -126.5 | 4,430.6 | 6,078.6 | 8,339.6 | 11,441.6 | 15,697.4 |
| WACC, % | 16.46 | 16.67 | 16.71 | 17.16 | 16.87 | 16.77 | 16.77 | 16.77 | 16.77 | 16.77 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 26,871.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 16,011 | |||||||||
| Terminal Value | 108,376 | |||||||||
| Present Terminal Value | 49,912 | |||||||||
| Enterprise Value | 76,784 | |||||||||
| Net Debt | -911 | |||||||||
| Equity Value | 77,695 | |||||||||
| Diluted Shares Outstanding, MM | 2,195 | |||||||||
| Equity Value Per Share | 35.40 |
Benefits of Choosing Wuxi Rural Commercial Bank Co., Ltd (600908SS)
- Authentic Financial Insights: Comprehensive financial data – from revenue to net income – derived from both actual and anticipated figures.
- Complete Customization: Modify all essential parameters (highlighted cells) such as WACC, growth rate, and tax percentages.
- Immediate Valuation Adjustments: Automatic recalculations to assess the effects of changes on the fair value of Wuxi Rural Commercial Bank.
- Flexible Excel Template: Designed for easy modifications, scenario analysis, and thorough forecasting.
- Efficient and Precise: Avoid the hassle of building models from the ground up while ensuring accuracy and adaptability.
Key Features
- Customizable Financial Parameters: Adjust essential inputs such as loan growth, interest rates, and operational costs.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and various financial metrics.
- High-Precision Accuracy: Leverages Wuxi Rural Commercial Bank's (600908SS) actual financial data for credible valuation results.
- Simplified Scenario Analysis: Easily evaluate different assumptions and analyze the resulting impacts.
- Efficiency Boost: Avoid the complexities of building intricate valuation models from the ground up.
How It Functions
- 1. Access the Template: Download and open the Excel file containing Wuxi Rural Commercial Bank Co., Ltd’s preloaded data.
- 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
- 3. Instant Result Calculation: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making.
Why Opt for This Calculator?
- Precise Financials: Genuine Wuxi Rural Commercial Bank Co., Ltd (600908SS) data guarantees trustworthy valuation outcomes.
- Tailored Adjustments: Modify essential variables such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency Boost: Built-in calculations save you from starting fresh.
- Expert-Level Tool: Crafted for investors, analysts, and financial consultants.
- Easy to Use: User-friendly design and clear, step-by-step guidance make it accessible for everyone.
Who Can Benefit from Wuxi Rural Commercial Bank Co., Ltd (600908SS)?
- Investors: Enhance your investment strategy with reliable financial insights from a trusted institution.
- Financial Analysts: Streamline your analysis with our robust financial products designed for customization.
- Consultants: Effortlessly modify our resources for impactful client presentations or in-depth reports.
- Finance Enthusiasts: Expand your knowledge of banking operations and financial services through practical examples.
- Educators and Students: Utilize our offerings as valuable educational tools in finance-related studies.
Contents of the Template
- Pre-Filled Data: Contains Wuxi Rural Commercial Bank’s historical financial performance and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automated calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for computing WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate Wuxi Rural Commercial Bank's profitability, efficiency, and leverage ratios.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual representations with charts and tables summarizing essential valuation 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.