|
Anhui Transport Consulting & Design Institute Co., Ltd. (603357.SS) Avaliação do DCF
CN | Industrials | Engineering & Construction | 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
Anhui Transport Consulting & Design Institute Co.,Ltd. (603357.SS) Bundle
Aprimore suas opções de investimento com a calculadora [símbolo] DCF! Utilize dados financeiros autênticos para a Anhui Transport Consulting & Design Institute Co., Ltd., Ajuste as projeções e despesas de crescimento e observe instantaneamente como essas modificações afetam o valor intrínseco da [Empresa].
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 | 1,619.1 | 1,909.9 | 2,357.0 | 2,798.2 | 3,388.0 | 3,559.3 | 3,739.2 | 3,928.2 | 4,126.8 | 4,335.4 |
| Revenue Growth, % | 0 | 17.96 | 23.41 | 18.72 | 21.08 | 5.06 | 5.06 | 5.06 | 5.06 | 5.06 |
| EBITDA | 401.9 | 443.1 | 478.9 | 529.1 | 609.0 | 749.0 | 786.9 | 826.6 | 868.4 | 912.3 |
| EBITDA, % | 24.82 | 23.2 | 20.32 | 18.91 | 17.97 | 21.04 | 21.04 | 21.04 | 21.04 | 21.04 |
| Depreciation | 22.2 | 24.9 | 29.7 | 35.1 | 45.9 | 46.6 | 48.9 | 51.4 | 54.0 | 56.7 |
| Depreciation, % | 1.37 | 1.3 | 1.26 | 1.26 | 1.36 | 1.31 | 1.31 | 1.31 | 1.31 | 1.31 |
| EBIT | 379.7 | 418.2 | 449.2 | 493.9 | 563.0 | 702.4 | 737.9 | 775.2 | 814.4 | 855.6 |
| EBIT, % | 23.45 | 21.9 | 19.06 | 17.65 | 16.62 | 19.73 | 19.73 | 19.73 | 19.73 | 19.73 |
| Total Cash | 1,064.4 | 1,284.8 | 1,196.9 | 1,209.3 | 1,310.4 | 1,891.3 | 1,986.9 | 2,087.4 | 2,192.9 | 2,303.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,683.0 | 2,102.8 | 2,385.1 | 3,074.0 | 3,969.4 | 3,559.3 | 3,739.2 | 3,928.2 | 4,126.8 | 4,335.4 |
| Account Receivables, % | 103.95 | 110.1 | 101.19 | 109.86 | 117.16 | 100 | 100 | 100 | 100 | 100 |
| Inventories | 91.0 | .2 | .2 | .3 | .5 | 40.4 | 42.4 | 44.6 | 46.8 | 49.2 |
| Inventories, % | 5.62 | 0.01038799 | 0.01060437 | 0.01239608 | 0.01579772 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 |
| Accounts Payable | 707.2 | 971.7 | 1,003.2 | 1,524.3 | 1,631.1 | 1,706.5 | 1,792.8 | 1,883.4 | 1,978.7 | 2,078.7 |
| Accounts Payable, % | 43.68 | 50.87 | 42.56 | 54.47 | 48.14 | 47.95 | 47.95 | 47.95 | 47.95 | 47.95 |
| Capital Expenditure | -110.6 | -98.7 | -148.4 | -245.9 | -98.5 | -213.5 | -224.3 | -235.6 | -247.6 | -260.1 |
| Capital Expenditure, % | -6.83 | -5.17 | -6.3 | -8.79 | -2.91 | -6 | -6 | -6 | -6 | -6 |
| Tax Rate, % | 12.44 | 12.44 | 12.44 | 12.44 | 12.44 | 12.44 | 12.44 | 12.44 | 12.44 | 12.44 |
| EBITAT | 324.7 | 359.3 | 386.2 | 431.8 | 493.0 | 607.5 | 638.2 | 670.5 | 704.3 | 739.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -830.6 | 221.0 | 16.7 | 53.1 | -348.4 | 886.3 | 367.1 | 385.7 | 405.2 | 425.7 |
| WACC, % | 5.17 | 5.17 | 5.17 | 5.18 | 5.18 | 5.17 | 5.17 | 5.17 | 5.17 | 5.17 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,168.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 434 | |||||||||
| Terminal Value | 13,681 | |||||||||
| Present Terminal Value | 10,631 | |||||||||
| Enterprise Value | 12,799 | |||||||||
| Net Debt | -997 | |||||||||
| Equity Value | 13,796 | |||||||||
| Diluted Shares Outstanding, MM | 543 | |||||||||
| Equity Value Per Share | 25.43 |
What You Will Receive
- Authentic Financial Data: Comprehensive financials – including revenue and EBIT – based on actual and projected metrics for Anhui Transport Consulting & Design Institute Co.,Ltd. (603357SS).
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth rates, and tax percentages to suit your analysis.
- Real-Time Valuation Adjustments: Automatic updates to evaluate how changes affect the fair value of Anhui Transport Consulting & Design Institute Co.,Ltd. (603357SS).
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and in-depth forecasting.
- Efficient and Precise: Avoid the hassle of constructing models from scratch while ensuring accuracy and adaptability.
Key Features
- Comprehensive Data Overview: Detailed records of Anhui Transport's historical performance and insightful forecasts.
- Customizable Parameters: Adjust inputs like discount rates, tax implications, growth projections, and profit margins.
- Real-Time Calculations: Instantly view the intrinsic value of Anhui Transport Consulting & Design Institute Co., Ltd. (603357SS) as it updates.
- Intuitive Visual Representations: Easy-to-read dashboard graphs that illustrate valuation outcomes and essential metrics.
- Designed for Precision: An essential tool crafted for analysts, investors, and financial professionals.
How It Works
- Download: Obtain the pre-prepared Excel file containing Anhui Transport Consulting & Design Institute Co., Ltd.'s (603357SS) financial data.
- Customize: Modify projections, including revenue growth, EBITDA percentage, and WACC.
- Update Automatically: Instantaneous updates for intrinsic value and NPV calculations in real-time.
- Test Scenarios: Generate various forecasts and compare results immediately.
- Make Decisions: Leverage the valuation insights to shape your investment approach.
Why Choose Anhui Transport Consulting & Design Institute Co.,Ltd. (603357SS)?
- Streamlined Process: Skip the hassle of starting from square one – our solutions are ready for immediate application.
- Enhanced Precision: Leverage dependable financial data and methodologies to minimize valuation errors.
- Completely Adaptable: Modify the model to align with your specific assumptions and forecasts.
- User-Friendly Design: Intuitive charts and outputs facilitate straightforward analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize accuracy and ease of use.
Who Should Consider Our Services?
- Transport Authorities: Enhance decision-making on transportation projects with expert insights from Anhui Transport Consulting & Design Institute Co.,Ltd. (603357SS).
- Urban Planners: Utilize detailed analysis and design services to optimize urban transport systems.
- Government Agencies: Access reliable consulting to support infrastructure development and policy planning.
- Private Sector Enterprises: Gain strategic guidance to improve logistics and transport efficiency in your operations.
- Students and Researchers: Explore the latest methodologies and case studies in transport consulting and design.
Contents of the Template
- Detailed DCF Model: An editable template featuring comprehensive valuation computations.
- Industry-Specific Data: Historical and projected financial information for Anhui Transport Consulting & Design Institute Co.,Ltd. (603357SS) included for analysis.
- Flexible Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Complete Financial Statements: Annual and quarterly reports provided for thorough examination.
- Essential Ratios: Inbuilt analysis for assessing profitability, efficiency, and leverage metrics.
- Interactive Dashboard: Visual outputs such as charts and tables for clear, actionable insights.
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.