|
Hoymiles Power Electronics Inc. (688032.SS) Avaliação DCF
CN | Industrials | Electrical Equipment & Parts | 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
Hoymiles Power Electronics Inc. (688032.SS) Bundle
Seja você um investidor ou analista, esta (688032SS) calculadora DCF é sua ferramenta preferida para uma avaliação precisa. Pré -carregado com Hoymiles Power Electronics Inc. Dados reais, você pode ajustar as previsões e observar imediatamente os efeitos.
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 | 460.0 | 495.0 | 795.2 | 1,536.5 | 2,026.0 | 3,005.2 | 4,457.6 | 6,612.1 | 9,807.7 | 14,547.9 |
| Revenue Growth, % | 0 | 7.6 | 60.64 | 93.23 | 31.86 | 48.33 | 48.33 | 48.33 | 48.33 | 48.33 |
| EBITDA | 105.6 | 127.4 | 234.4 | 630.2 | 638.4 | 905.9 | 1,343.7 | 1,993.1 | 2,956.3 | 4,385.2 |
| EBITDA, % | 22.96 | 25.74 | 29.48 | 41.01 | 31.51 | 30.14 | 30.14 | 30.14 | 30.14 | 30.14 |
| Depreciation | 6.4 | 6.2 | 8.3 | 15.2 | 40.9 | 40.2 | 59.6 | 88.5 | 131.2 | 194.6 |
| Depreciation, % | 1.39 | 1.25 | 1.04 | 0.98795 | 2.02 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 |
| EBIT | 99.3 | 121.2 | 226.2 | 615.0 | 597.5 | 865.6 | 1,284.0 | 1,904.6 | 2,825.1 | 4,190.5 |
| EBIT, % | 21.57 | 24.49 | 28.44 | 40.03 | 29.49 | 28.8 | 28.8 | 28.8 | 28.8 | 28.8 |
| Total Cash | 180.8 | 177.3 | 5,690.0 | 5,478.3 | 4,843.3 | 2,254.7 | 3,344.4 | 4,960.8 | 7,358.3 | 10,914.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 169.5 | 223.0 | 277.2 | 359.1 | 448.0 | 975.2 | 1,446.5 | 2,145.6 | 3,182.6 | 4,720.8 |
| Account Receivables, % | 36.85 | 45.06 | 34.86 | 23.37 | 22.11 | 32.45 | 32.45 | 32.45 | 32.45 | 32.45 |
| Inventories | 85.8 | 126.2 | 214.3 | 641.6 | 730.8 | 895.0 | 1,327.6 | 1,969.3 | 2,921.1 | 4,332.8 |
| Inventories, % | 18.64 | 25.5 | 26.95 | 41.76 | 36.07 | 29.78 | 29.78 | 29.78 | 29.78 | 29.78 |
| Accounts Payable | 88.3 | 160.1 | 225.1 | 512.7 | 522.4 | 835.5 | 1,239.3 | 1,838.2 | 2,726.7 | 4,044.5 |
| Accounts Payable, % | 19.2 | 32.35 | 28.31 | 33.37 | 25.78 | 27.8 | 27.8 | 27.8 | 27.8 | 27.8 |
| Capital Expenditure | -140.7 | -42.5 | -43.4 | -470.1 | -304.0 | -542.3 | -804.4 | -1,193.2 | -1,769.9 | -2,625.3 |
| Capital Expenditure, % | -30.59 | -8.59 | -5.46 | -30.6 | -15 | -18.05 | -18.05 | -18.05 | -18.05 | -18.05 |
| Tax Rate, % | 13.68 | 13.68 | 13.68 | 13.68 | 13.68 | 13.68 | 13.68 | 13.68 | 13.68 | 13.68 |
| EBITAT | 85.5 | 105.7 | 203.2 | 534.5 | 515.7 | 755.5 | 1,120.7 | 1,662.3 | 2,465.7 | 3,657.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -215.8 | 47.2 | 90.8 | -141.9 | 84.3 | -125.0 | -124.2 | -184.3 | -273.3 | -405.4 |
| WACC, % | 7.74 | 7.74 | 7.74 | 7.74 | 7.74 | 7.74 | 7.74 | 7.74 | 7.74 | 7.74 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -852.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -413 | |||||||||
| Terminal Value | -7,199 | |||||||||
| Present Terminal Value | -4,958 | |||||||||
| Enterprise Value | -5,811 | |||||||||
| Net Debt | -4,768 | |||||||||
| Equity Value | -1,043 | |||||||||
| Diluted Shares Outstanding, MM | 124 | |||||||||
| Equity Value Per Share | -8.38 |
What You Will Receive
- Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-loaded real Hoymiles Power Electronics Inc. (688032SS) financial data.
- Genuine Data: Access to historical figures and forward-looking projections (illustrated in the highlighted cells).
- Adjustable Forecasts: Modify key assumptions such as revenue growth, EBITDA margin, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Hoymiles' valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and finance professionals.
- Intuitive Interface: Organized for simplicity and ease of navigation, complete with comprehensive instructions.
Key Features
- Comprehensive DCF Calculator: Provides in-depth unlevered and levered DCF valuation models tailored for Hoymiles Power Electronics Inc. (688032SS).
- WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Easily alter growth projections, capital expenditures, and discount rates.
- Integrated Financial Ratios: Assess the profitability, leverage, and efficiency ratios specific to Hoymiles.
- User-Friendly Dashboard and Charts: Visual representations highlight essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file for Hoymiles Power Electronics Inc. (688032SS).
- Step 2: Review the pre-filled financial data and forecasts specific to Hoymiles.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates in the highlighted cells.
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Choose This Calculator for Hoymiles Power Electronics Inc. (688032SS)?
- Designed for Industry Experts: A sophisticated tool tailored for analysts, CFOs, and consultants in the power electronics sector.
- Comprehensive Data: Hoymiles' historical and forecasted financials are preloaded for reliable assessments.
- Flexible Scenario Analysis: Effortlessly model various projections and assumptions.
- Transparent Results: Automatically computes intrinsic value, NPV, and essential performance metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.
Who Can Benefit from Hoymiles Power Electronics Inc.?
- Individual Investors: Make well-informed choices about buying or selling Hoymiles stock (688032SS).
- Financial Analysts: Enhance valuation workflows with accessible financial models tailored for Hoymiles.
- Consultants: Provide clients with precise and timely valuation insights regarding Hoymiles.
- Business Owners: Gain insights into how companies like Hoymiles are valued to refine your own business strategies.
- Finance Students: Explore valuation methodologies using real-life data and case studies involving Hoymiles.
Contents of the Template
- Pre-Filled Data: Contains Hoymiles Power Electronics Inc.'s historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC with customizable inputs.
- Key Financial Ratios: Evaluate Hoymiles' profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily adjust revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual representations 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.