|
Suzhou Tztek Technology Co., Ltd (688003.SS) Avaliação DCF
CN | Industrials | Industrial - Machinery | 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
Suzhou TZTEK Technology Co., Ltd (688003.SS) Bundle
Projetado para precisão, nossa calculadora DCF (688003SS) permite avaliar a Suzhou Tztek Technology Co., LTD Avaliação usando dados financeiros do mundo real, oferecendo flexibilidade completa para modificar todos os parâmetros essenciais para projeções aprimoradas.
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 | 541.1 | 964.1 | 1,265.2 | 1,589.2 | 1,648.0 | 2,219.6 | 2,989.4 | 4,026.1 | 5,422.4 | 7,303.0 |
| Revenue Growth, % | 0 | 78.19 | 31.23 | 25.6 | 3.7 | 34.68 | 34.68 | 34.68 | 34.68 | 34.68 |
| EBITDA | 80.0 | 125.7 | 156.1 | 203.2 | 286.1 | 312.1 | 420.3 | 566.1 | 762.5 | 1,026.9 |
| EBITDA, % | 14.78 | 13.04 | 12.34 | 12.79 | 17.36 | 14.06 | 14.06 | 14.06 | 14.06 | 14.06 |
| Depreciation | 11.2 | 14.8 | 21.7 | 32.1 | 47.0 | 45.2 | 60.9 | 82.1 | 110.5 | 148.8 |
| Depreciation, % | 2.07 | 1.53 | 1.71 | 2.02 | 2.85 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 |
| EBIT | 68.8 | 110.9 | 134.4 | 171.1 | 239.0 | 266.9 | 359.4 | 484.1 | 651.9 | 878.0 |
| EBIT, % | 12.71 | 11.5 | 10.63 | 10.77 | 14.5 | 12.02 | 12.02 | 12.02 | 12.02 | 12.02 |
| Total Cash | 1,336.1 | 1,129.0 | 626.9 | 367.5 | 469.4 | 1,336.9 | 1,800.5 | 2,425.0 | 3,266.0 | 4,398.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 129.5 | 287.2 | 489.7 | 601.4 | 664.8 | 757.3 | 1,020.0 | 1,373.8 | 1,850.2 | 2,491.9 |
| Account Receivables, % | 23.93 | 29.78 | 38.71 | 37.84 | 40.34 | 34.12 | 34.12 | 34.12 | 34.12 | 34.12 |
| Inventories | 247.7 | 393.9 | 687.3 | 879.0 | 862.5 | 1,103.6 | 1,486.4 | 2,001.8 | 2,696.1 | 3,631.2 |
| Inventories, % | 45.78 | 40.85 | 54.32 | 55.31 | 52.34 | 49.72 | 49.72 | 49.72 | 49.72 | 49.72 |
| Accounts Payable | 186.7 | 312.3 | 492.2 | 524.4 | 575.2 | 771.1 | 1,038.5 | 1,398.7 | 1,883.8 | 2,537.1 |
| Accounts Payable, % | 34.5 | 32.39 | 38.9 | 33 | 34.9 | 34.74 | 34.74 | 34.74 | 34.74 | 34.74 |
| Capital Expenditure | -43.4 | -68.4 | -154.7 | -165.2 | -186.0 | -217.6 | -293.1 | -394.7 | -531.6 | -716.0 |
| Capital Expenditure, % | -8.01 | -7.1 | -12.22 | -10.39 | -11.29 | -9.8 | -9.8 | -9.8 | -9.8 | -9.8 |
| Tax Rate, % | 4.24 | 4.24 | 4.24 | 4.24 | 4.24 | 4.24 | 4.24 | 4.24 | 4.24 | 4.24 |
| EBITAT | 66.3 | 108.4 | 138.0 | 178.2 | 228.9 | 261.4 | 352.1 | 474.2 | 638.7 | 860.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -156.4 | -123.5 | -311.1 | -226.1 | 93.9 | -48.7 | -258.0 | -347.5 | -468.0 | -630.4 |
| WACC, % | 5.42 | 5.42 | 5.43 | 5.43 | 5.41 | 5.42 | 5.42 | 5.42 | 5.42 | 5.42 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,438.1 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -656 | |||||||||
| Terminal Value | -46,164 | |||||||||
| Present Terminal Value | -35,456 | |||||||||
| Enterprise Value | -36,894 | |||||||||
| Net Debt | 222 | |||||||||
| Equity Value | -37,116 | |||||||||
| Diluted Shares Outstanding, MM | 193 | |||||||||
| Equity Value Per Share | -191.94 |
What You Will Receive
- Accurate TZTEK Financial Data: Pre-populated with Suzhou TZTEK Technology Co., Ltd's historical and projected data for reliable analysis.
- Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA percentage.
- Real-Time Calculations: Watch the intrinsic value of TZTEK update immediately based on your modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants in search of precise DCF results.
- Intuitive Design: Straightforward layout and clear guidance suitable for users of all skill levels.
Core Advantages
- Authentic Financial Data: Gain access to precise historical figures and projected forecasts for Suzhou TZTEK Technology Co., Ltd (688003SS).
- Tailored Forecast Inputs: Adjust highlighted fields, including WACC, growth rates, and profit margins to suit your analysis.
- Automated Calculations: Experience real-time updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries that make it easy to interpret your valuation outcomes.
- Designed for All Users: A straightforward, accessible layout tailored for investors, CFOs, and financial consultants alike.
How It Works
- 1. Access the Template: Download the Excel file containing the preloaded data for Suzhou TZTEK Technology Co., Ltd (688003SS).
- 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures to fit your analysis.
- 3. Instant Results: The DCF model automatically computes the intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate multiple forecasts to understand various valuation possibilities.
- 5. Present with Assurance: Share professional valuation findings to enhance your decision-making process.
Why Opt for This Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses integrated into a single platform.
- Flexible Customization: Modify the highlighted cells to explore different scenarios tailored to your needs.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Suzhou TZTEK Technology Co., Ltd (688003SS).
- Preloaded Information: Includes historical and projected data to provide a reliable foundation.
- High-Quality Standards: Perfect for financial analysts, investors, and business advisors.
Who Can Benefit from Suzhou TZTEK Technology Co., Ltd (688003SS)?
- Investors: Gain the confidence to make informed decisions with our advanced valuation tools.
- Financial Analysts: Enhance efficiency with our customizable, ready-to-use DCF model.
- Consultants: Seamlessly modify templates for impactful client presentations and reports.
- Technology Enthusiasts: Expand your knowledge of valuation methods through practical, real-world applications.
- Educators and Students: Utilize our resources as a hands-on learning aid in finance and technology courses.
Contents of the Template
- Preloaded SUZHOU TZTEK Data: Historical and projected financial metrics, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: High-quality spreadsheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
- Key Ratios: Ratios for profitability, leverage, and efficiency to assess performance.
- Dashboard and Charts: Visual representations of valuation results and underlying assumptions.
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.