|
Dosilicon Co., Ltd. (688110.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
Dosilicon Co., Ltd. (688110.SS) Bundle
Atualize sua análise e melhore a precisão com a calculadora DCF (688110SS)! Utilizando dados reais da Dosilicon Co., Ltd. e suposições personalizáveis, essa ferramenta permite que você preveja, analise e valorizasse a Dosilicon Co., Ltd., 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 | 513.6 | 784.3 | 1,134.3 | 1,146.0 | 530.4 | 589.6 | 655.4 | 728.5 | 809.8 | 900.2 |
| Revenue Growth, % | 0 | 52.71 | 44.62 | 1.03 | -53.72 | 11.16 | 11.16 | 11.16 | 11.16 | 11.16 |
| EBITDA | -39.8 | 36.9 | 325.5 | 272.1 | -304.1 | -9.3 | -10.4 | -11.5 | -12.8 | -14.3 |
| EBITDA, % | -7.74 | 4.71 | 28.7 | 23.74 | -57.33 | -1.58 | -1.58 | -1.58 | -1.58 | -1.58 |
| Depreciation | 14.1 | 15.8 | 23.4 | 33.7 | 44.3 | 21.4 | 23.7 | 26.4 | 29.3 | 32.6 |
| Depreciation, % | 2.75 | 2.01 | 2.06 | 2.94 | 8.36 | 3.62 | 3.62 | 3.62 | 3.62 | 3.62 |
| EBIT | -53.9 | 21.1 | 302.1 | 238.4 | -348.4 | -30.7 | -34.1 | -37.9 | -42.2 | -46.9 |
| EBIT, % | -10.49 | 2.7 | 26.64 | 20.81 | -65.68 | -5.21 | -5.21 | -5.21 | -5.21 | -5.21 |
| Total Cash | 48.7 | 300.8 | 3,431.1 | 2,530.3 | 1,926.6 | 410.2 | 455.9 | 506.8 | 563.4 | 626.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 147.0 | 96.0 | 260.0 | 142.2 | 67.8 | 104.9 | 116.6 | 129.6 | 144.1 | 160.2 |
| Account Receivables, % | 28.62 | 12.23 | 22.93 | 12.41 | 12.79 | 17.79 | 17.79 | 17.79 | 17.79 | 17.79 |
| Inventories | 416.0 | 295.4 | 349.0 | 668.2 | 756.5 | 362.9 | 403.4 | 448.4 | 498.4 | 554.1 |
| Inventories, % | 80.99 | 37.67 | 30.77 | 58.31 | 142.64 | 61.55 | 61.55 | 61.55 | 61.55 | 61.55 |
| Accounts Payable | 77.6 | 40.7 | 95.9 | 90.5 | 52.6 | 54.9 | 61.1 | 67.9 | 75.4 | 83.9 |
| Accounts Payable, % | 15.12 | 5.19 | 8.45 | 7.9 | 9.92 | 9.32 | 9.32 | 9.32 | 9.32 | 9.32 |
| Capital Expenditure | -21.6 | -31.8 | -52.4 | -80.9 | -27.3 | -29.6 | -32.9 | -36.5 | -40.6 | -45.1 |
| Capital Expenditure, % | -4.2 | -4.05 | -4.62 | -7.06 | -5.14 | -5.01 | -5.01 | -5.01 | -5.01 | -5.01 |
| Tax Rate, % | 12.92 | 12.92 | 12.92 | 12.92 | 12.92 | 12.92 | 12.92 | 12.92 | 12.92 | 12.92 |
| EBITAT | -55.1 | 18.5 | 262.5 | 186.6 | -303.4 | -27.0 | -30.0 | -33.4 | -37.1 | -41.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -547.9 | 137.1 | 70.9 | -67.3 | -338.1 | 323.7 | -85.2 | -94.7 | -105.3 | -117.0 |
| WACC, % | 6.53 | 6.53 | 6.53 | 6.52 | 6.53 | 6.53 | 6.53 | 6.53 | 6.53 | 6.53 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -16.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -119 | |||||||||
| Terminal Value | -2,638 | |||||||||
| Present Terminal Value | -1,923 | |||||||||
| Enterprise Value | -1,940 | |||||||||
| Net Debt | -1,648 | |||||||||
| Equity Value | -292 | |||||||||
| Diluted Shares Outstanding, MM | 444 | |||||||||
| Equity Value Per Share | -0.66 |
Benefits You Will Receive
- Ready-to-Use Financial Model: Utilize Dosilicon Co., Ltd.'s (688110SS) actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
- Real-Time Calculations: Enjoy automatic updates that provide immediate feedback as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation purposes.
- Flexible and Reusable: Designed for adaptability, allowing for repeated application in detailed forecasting.
Key Features
- Authentic Dosilicon Data: Pre-filled with the historical financials and future forecasts of Dosilicon Co., Ltd. (688110SS).
- Completely Customizable Parameters: Tailor revenue growth rates, profit margins, WACC, tax percentages, and capital expenditures to fit your analysis.
- Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your custom inputs.
- Scenario Simulation: Develop various forecasting scenarios to assess different valuation results.
- User-Centric Interface: Intuitive and organized design suitable for both experienced professionals and newcomers.
How It Functions
- 1. Access the Template: Download and open the Excel file featuring Dosilicon Co., Ltd. (688110SS)'s preloaded data.
- 2. Modify Assumptions: Adjust critical inputs such as growth rates, WACC, and capital expenditures.
- 3. Observe Results Immediately: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Analyze different valuation outcomes by comparing various forecasts.
- 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making process.
Why Opt for This Calculator?
- User-Friendly: Perfectly crafted for both novices and seasoned professionals.
- Customizable Assumptions: Effortlessly adjust inputs to tailor your analysis.
- Real-Time Updates: Observe immediate changes to Dosilicon Co., Ltd.'s valuation as you modify inputs.
- Pre-Configured: Comes with Dosilicon Co., Ltd.'s current financial data for speedy evaluations.
- Relied Upon by Experts: Employed by investors and analysts to make well-informed choices.
Who Should Use Dosilicon Co., Ltd. (688110SS)?
- Finance Students: Discover valuation methods and practice with real-time data.
- Academics: Integrate professional financial models into your lessons or research projects.
- Investors: Validate your investment hypotheses and assess valuation results for Dosilicon Co., Ltd. (688110SS).
- Analysts: Enhance your productivity with a ready-to-use, customizable DCF model.
- Small Business Owners: Understand the analytical approaches used for large publicly traded companies like Dosilicon Co., Ltd. (688110SS).
Contents of the Template
- Historical Data: A compilation of Dosilicon Co., Ltd.'s (688110SS) previous financials and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates to assess the intrinsic value of Dosilicon Co., Ltd. (688110SS).
- WACC Sheet: Ready-to-use calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize essential drivers such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough analysis of Dosilicon Co., Ltd.'s (688110SS) financial performance.
- Interactive Dashboard: Visually represent valuation outcomes and projections in an engaging manner.
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.