|
Ming Yang Smart Energy Group Limited (601615.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
Ming Yang Smart Energy Group Limited (601615.SS) Bundle
Obtenha informações sobre o seu Ming Yang Smart Energy Group Limited (601615SS) Análise de avaliação usando nossa calculadora DCF de última geração! Este modelo do Excel é pré -carregado com dados reais para (601615Ss), permitindo que você ajuste as previsões e suposições para determinar com precisão o valor intrínseco do grupo de energia inteligente Ming Yang Limited.
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 | 10,493.2 | 22,457.0 | 27,158.0 | 30,747.8 | 27,859.1 | 36,548.1 | 47,947.1 | 62,901.5 | 82,519.9 | 108,257.2 |
| Revenue Growth, % | 0 | 114.02 | 20.93 | 13.22 | -9.39 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 |
| EBITDA | 1,502.2 | 2,425.2 | 4,991.2 | 4,845.2 | 1,873.4 | 4,822.6 | 6,326.7 | 8,300.0 | 10,888.7 | 14,284.8 |
| EBITDA, % | 14.32 | 10.8 | 18.38 | 15.76 | 6.72 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 |
| Depreciation | 454.1 | 587.1 | 887.0 | 1,023.9 | 1,126.4 | 1,285.1 | 1,685.9 | 2,211.7 | 2,901.6 | 3,806.5 |
| Depreciation, % | 4.33 | 2.61 | 3.27 | 3.33 | 4.04 | 3.52 | 3.52 | 3.52 | 3.52 | 3.52 |
| EBIT | 1,048.1 | 1,838.1 | 4,104.2 | 3,821.3 | 747.0 | 3,537.5 | 4,640.8 | 6,088.3 | 7,987.1 | 10,478.3 |
| EBIT, % | 9.99 | 8.18 | 15.11 | 12.43 | 2.68 | 9.68 | 9.68 | 9.68 | 9.68 | 9.68 |
| Total Cash | 10,773.0 | 16,332.9 | 14,070.9 | 11,357.2 | 12,960.6 | 22,513.6 | 29,535.4 | 38,747.3 | 50,832.2 | 66,686.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5,581.0 | 5,157.8 | 7,936.3 | 12,657.8 | 16,350.3 | 15,001.7 | 19,680.7 | 25,818.9 | 33,871.6 | 44,435.9 |
| Account Receivables, % | 53.19 | 22.97 | 29.22 | 41.17 | 58.69 | 41.05 | 41.05 | 41.05 | 41.05 | 41.05 |
| Inventories | 2,811.4 | 8,472.1 | 9,604.0 | 8,024.1 | 9,668.7 | 11,745.4 | 15,408.7 | 20,214.6 | 26,519.3 | 34,790.5 |
| Inventories, % | 26.79 | 37.73 | 35.36 | 26.1 | 34.71 | 32.14 | 32.14 | 32.14 | 32.14 | 32.14 |
| Accounts Payable | 7,533.6 | 13,052.6 | 16,082.1 | 17,228.7 | 22,492.1 | 23,822.2 | 31,252.2 | 40,999.5 | 53,786.9 | 70,562.6 |
| Accounts Payable, % | 71.8 | 58.12 | 59.22 | 56.03 | 80.74 | 65.18 | 65.18 | 65.18 | 65.18 | 65.18 |
| Capital Expenditure | -2,340.2 | -3,306.0 | -7,387.1 | -8,009.1 | -7,610.6 | -8,595.4 | -11,276.2 | -14,793.2 | -19,407.0 | -25,459.9 |
| Capital Expenditure, % | -22.3 | -14.72 | -27.2 | -26.05 | -27.32 | -23.52 | -23.52 | -23.52 | -23.52 | -23.52 |
| Tax Rate, % | -5.02 | -5.02 | -5.02 | -5.02 | -5.02 | -5.02 | -5.02 | -5.02 | -5.02 | -5.02 |
| EBITAT | 999.1 | 1,709.9 | 3,610.7 | 3,412.0 | 784.5 | 3,294.2 | 4,321.7 | 5,669.6 | 7,437.8 | 9,757.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,745.8 | -727.6 | -3,770.2 | -5,568.2 | -5,773.5 | -3,414.1 | -6,180.9 | -8,108.7 | -10,637.7 | -13,955.5 |
| WACC, % | 5.2 | 5.17 | 5.11 | 5.12 | 5.27 | 5.17 | 5.17 | 5.17 | 5.17 | 5.17 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -35,341.0 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | -14,374 | |||||||||
| Terminal Value | -660,931 | |||||||||
| Present Terminal Value | -513,566 | |||||||||
| Enterprise Value | -548,907 | |||||||||
| Net Debt | -335 | |||||||||
| Equity Value | -548,572 | |||||||||
| Diluted Shares Outstanding, MM | 2,257 | |||||||||
| Equity Value Per Share | -243.10 |
Benefits You Will Receive
- Authentic Ming Yang Data: Comprehensive financial information – including revenue and EBIT – derived from both historical and forecasted figures.
- Complete Customizability: Modify all essential parameters (yellow cells) such as WACC, growth percentages, and tax rates.
- Real-Time Valuation Adjustments: Automatic recalculations to evaluate the effects of changes on the fair value of Ming Yang Smart Energy Group Limited (601615SS).
- Flexible Excel Template: Designed for effortless modifications, scenario analysis, and thorough projections.
- Efficient and Precise: Avoid the hassle of creating models from the ground up while ensuring accuracy and adaptability.
Key Features
- Real-Life MYSE Data: Pre-filled with Ming Yang Smart Energy Group Limited's historical financials and forward-looking projections.
- Fully Customizable Inputs: Modify revenue growth, margins, WACC, tax rates, and capital expenditures to suit your analysis.
- Dynamic Valuation Model: Automatically updates Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Testing: Develop various forecast scenarios to evaluate different valuation outcomes.
- User-Friendly Design: Intuitive and structured interface tailored for both professionals and novices.
How It Works
- Download: Get the pre-configured Excel file containing Ming Yang Smart Energy Group Limited's (601615SS) financial data.
- Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC to suit your analysis.
- Update Automatically: Enjoy real-time updates for intrinsic value and NPV calculations.
- Test Scenarios: Generate various projections and instantly compare the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment approach.
Why Choose This Calculator for Ming Yang Smart Energy Group Limited (601615SS)?
- All-in-One Solution: Features DCF, WACC, and comprehensive financial ratio analyses seamlessly integrated.
- Flexible Inputs: Modify the highlighted cells to explore various financial scenarios.
- In-Depth Analysis: Automatically determines Ming Yang's intrinsic value and Net Present Value.
- Prepopulated Information: Historical and projected data provide reliable starting points for analysis.
- Professional Grade: Perfect for financial analysts, investors, and business consultants in the energy sector.
Who Can Benefit from Ming Yang Smart Energy Group Limited (601615SS)?
- Investors: Gain insights and make informed decisions with our advanced valuation tool.
- Financial Analysts: Boost your efficiency with our customizable pre-built DCF model.
- Consultants: Easily tailor the template for impactful client presentations or reports.
- Finance Enthusiasts: Enhance your grasp of valuation methods through real-world case studies.
- Educators and Students: Utilize it as a valuable resource for finance education and practical application.
Contents of the Template
- Historical Data: Features Ming Yang Smart Energy Group's (601615SS) previous financial results and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates designed to assess the intrinsic value of Ming Yang Smart Energy Group (601615SS).
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential parameters such as growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough analysis of Ming Yang Smart Energy Group’s (601615SS) financial data.
- Interactive Dashboard: A dynamic visual interface to explore valuation outcomes and future projections.
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.