|
ACM Research, Inc. (688082.SS) Avaliação DCF
CN | Technology | Semiconductors | 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
ACM Research (Shanghai), Inc. (688082.SS) Bundle
Simplifique sua análise e aumente a precisão com a calculadora DCF (688082SS)! Utilizando dados reais da ACM Research (Shanghai), Inc. e suposições personalizáveis, essa ferramenta o capacita a prever, analisar e valorizar pesquisas da ACM como um investidor experiente.
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 | 756.7 | 1,007.5 | 1,620.9 | 2,873.0 | 3,888.3 | 5,896.8 | 8,942.6 | 13,561.8 | 20,566.8 | 31,190.1 |
| Revenue Growth, % | 0 | 33.13 | 60.88 | 77.25 | 35.34 | 51.65 | 51.65 | 51.65 | 51.65 | 51.65 |
| EBITDA | 166.8 | 238.1 | 285.8 | 769.4 | 1,030.9 | 1,375.2 | 2,085.5 | 3,162.7 | 4,796.4 | 7,273.8 |
| EBITDA, % | 22.05 | 23.63 | 17.63 | 26.78 | 26.51 | 23.32 | 23.32 | 23.32 | 23.32 | 23.32 |
| Depreciation | 6.0 | 8.2 | 31.3 | 55.9 | 85.0 | 90.4 | 137.1 | 207.9 | 315.3 | 478.2 |
| Depreciation, % | 0.78912 | 0.81451 | 1.93 | 1.95 | 2.19 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 |
| EBIT | 160.9 | 229.9 | 254.5 | 713.5 | 945.9 | 1,284.8 | 1,948.4 | 2,954.8 | 4,481.1 | 6,795.7 |
| EBIT, % | 21.26 | 22.82 | 15.7 | 24.84 | 24.33 | 21.79 | 21.79 | 21.79 | 21.79 | 21.79 |
| Total Cash | 440.0 | 455.5 | 3,590.7 | 1,703.1 | 1,664.6 | 3,602.3 | 5,463.0 | 8,284.8 | 12,564.1 | 19,053.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 209.9 | 256.1 | 653.6 | 1,092.9 | 1,610.0 | 2,039.4 | 3,092.8 | 4,690.3 | 7,112.9 | 10,787.0 |
| Account Receivables, % | 27.74 | 25.42 | 40.32 | 38.04 | 41.41 | 34.58 | 34.58 | 34.58 | 34.58 | 34.58 |
| Inventories | 307.3 | 614.9 | 1,443.3 | 2,689.8 | 3,925.3 | 4,532.3 | 6,873.4 | 10,423.7 | 15,807.8 | 23,973.0 |
| Inventories, % | 40.61 | 61.03 | 89.05 | 93.62 | 100.95 | 76.86 | 76.86 | 76.86 | 76.86 | 76.86 |
| Accounts Payable | 143.2 | 291.9 | 733.4 | 961.4 | 1,491.1 | 1,945.5 | 2,950.3 | 4,474.3 | 6,785.4 | 10,290.2 |
| Accounts Payable, % | 18.92 | 28.98 | 45.25 | 33.46 | 38.35 | 32.99 | 32.99 | 32.99 | 32.99 | 32.99 |
| Capital Expenditure | -10.2 | -355.4 | -59.6 | -685.6 | -398.4 | -877.6 | -1,330.9 | -2,018.3 | -3,060.8 | -4,641.8 |
| Capital Expenditure, % | -1.34 | -35.28 | -3.68 | -23.86 | -10.25 | -14.88 | -14.88 | -14.88 | -14.88 | -14.88 |
| Tax Rate, % | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 |
| EBITAT | 141.7 | 202.8 | 252.1 | 665.5 | 893.6 | 1,190.1 | 1,804.8 | 2,737.0 | 4,150.7 | 6,294.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -236.5 | -349.4 | -560.6 | -1,422.0 | -642.7 | -179.2 | -1,778.6 | -2,697.3 | -4,090.5 | -6,203.3 |
| WACC, % | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -12,204.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -6,327 | |||||||||
| Terminal Value | -191,851 | |||||||||
| Present Terminal Value | -148,204 | |||||||||
| Enterprise Value | -160,408 | |||||||||
| Net Debt | -929 | |||||||||
| Equity Value | -159,479 | |||||||||
| Diluted Shares Outstanding, MM | 444 | |||||||||
| Equity Value Per Share | -359.06 |
What You Will Receive
- Accurate ACM Financials: Access to historical and projected data for reliable valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Instant Calculations: Intrinsic value and NPV are dynamically computed for your convenience.
- Scenario Analysis: Evaluate various scenarios to assess ACM's future performance.
- User-Friendly Design: Designed for professionals but easy enough for beginners to navigate.
Key Features
- Real-Time ACM Data: Pre-loaded with ACM Research's historical financials and future projections.
- Customizable Parameters: Tailor revenue growth, profit margins, discount rates, tax rates, and capital expenditures to your needs.
- Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- User-Friendly Interface: Intuitive and organized, suitable for both professionals and novices.
How It Functions
- Step 1: Download the Excel file.
- Step 2: Examine the pre-filled data for ACM Research (Shanghai), Inc. (688082SS) (historical and forecasted).
- Step 3: Modify the key assumptions (highlighted cells) based on your analysis.
- Step 4: Observe the automatic updates for ACM Research (Shanghai), Inc. (688082SS) intrinsic value.
- Step 5: Utilize the results for investment decisions or reporting.
Why Choose This Calculator?
- Accurate Data: Access precise ACM Research (Shanghai), Inc. (688082SS) financials for trustworthy valuation results.
- Customizable: Tailor essential variables such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations help you avoid starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants alike.
- User-Friendly: Easy-to-navigate design and clear guidance make it accessible for all users.
Who Can Benefit from This Product?
- Institutional Investors: Develop comprehensive and precise valuation models for assessing ACM Research (688082SS).
- Corporate Finance Departments: Evaluate valuation scenarios to inform strategic planning.
- Financial Consultants and Advisors: Deliver accurate valuation analysis for clients interested in ACM Research (688082SS).
- Students and Educators: Utilize real-world data for training and education in financial modeling.
- Technology Analysts: Explore the valuation methods of leading tech firms like ACM Research (688082SS).
Contents of the Template
- Historical Data: Provides ACM Research’s past financial performance and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates designed to assess ACM Research’s intrinsic value.
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential variables such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: An in-depth overview of ACM Research’s financials.
- Interactive Dashboard: Dynamically visualize valuation outcomes and forecasts.
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.