|
Guoguang Electric Co., Ltd.Chengdu (688776.SS) DCF Avaliação
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
Guoguang Electric Co.,Ltd.Chengdu (688776.SS) Bundle
Avalie as perspectivas financeiras da Guoguang Electric Co., Ltd. Chengdu como um profissional! Esta calculadora (688776Ss) DCF fornece finanças pré-preenchidas, juntamente com a máxima flexibilidade para modificar o crescimento da receita, WACC, margens e outras suposições críticas para se alinhar às suas projeções.
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 | 354.9 | 445.9 | 590.4 | 911.4 | 745.4 | 921.0 | 1,137.9 | 1,405.8 | 1,736.9 | 2,145.9 |
| Revenue Growth, % | 0 | 25.61 | 32.41 | 54.38 | -18.21 | 23.55 | 23.55 | 23.55 | 23.55 | 23.55 |
| EBITDA | 67.3 | 128.7 | 212.0 | 201.7 | 120.3 | 224.7 | 277.6 | 343.0 | 423.8 | 523.6 |
| EBITDA, % | 18.96 | 28.86 | 35.92 | 22.13 | 16.14 | 24.4 | 24.4 | 24.4 | 24.4 | 24.4 |
| Depreciation | 16.9 | 17.1 | 19.1 | 14.0 | 18.7 | 29.2 | 36.1 | 44.6 | 55.1 | 68.1 |
| Depreciation, % | 4.75 | 3.83 | 3.24 | 1.54 | 2.51 | 3.18 | 3.18 | 3.18 | 3.18 | 3.18 |
| EBIT | 50.4 | 111.6 | 192.9 | 187.6 | 101.6 | 195.5 | 241.5 | 298.4 | 368.7 | 455.5 |
| EBIT, % | 14.2 | 25.03 | 32.67 | 20.59 | 13.63 | 21.23 | 21.23 | 21.23 | 21.23 | 21.23 |
| Total Cash | 132.7 | 151.8 | 1,095.7 | 989.9 | 980.3 | 684.2 | 845.3 | 1,044.4 | 1,290.3 | 1,594.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 274.7 | 375.9 | 555.6 | 771.6 | 866.7 | 811.4 | 1,002.5 | 1,238.5 | 1,530.2 | 1,890.5 |
| Account Receivables, % | 77.41 | 84.32 | 94.11 | 84.66 | 116.27 | 88.1 | 88.1 | 88.1 | 88.1 | 88.1 |
| Inventories | 158.3 | 163.7 | 195.3 | 248.9 | 245.4 | 321.7 | 397.4 | 491.0 | 606.6 | 749.5 |
| Inventories, % | 44.6 | 36.71 | 33.08 | 27.31 | 32.92 | 34.93 | 34.93 | 34.93 | 34.93 | 34.93 |
| Accounts Payable | 50.8 | 108.0 | 187.5 | 317.1 | 358.6 | 282.2 | 348.6 | 430.7 | 532.1 | 657.5 |
| Accounts Payable, % | 14.32 | 24.21 | 31.76 | 34.79 | 48.11 | 30.64 | 30.64 | 30.64 | 30.64 | 30.64 |
| Capital Expenditure | -25.3 | -5.1 | -11.8 | -65.9 | -63.5 | -47.9 | -59.2 | -73.1 | -90.3 | -111.6 |
| Capital Expenditure, % | -7.13 | -1.14 | -2 | -7.23 | -8.51 | -5.2 | -5.2 | -5.2 | -5.2 | -5.2 |
| Tax Rate, % | 10.67 | 10.67 | 10.67 | 10.67 | 10.67 | 10.67 | 10.67 | 10.67 | 10.67 | 10.67 |
| EBITAT | 43.7 | 96.3 | 166.4 | 167.2 | 90.8 | 171.1 | 211.4 | 261.2 | 322.7 | 398.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -347.0 | 58.8 | 42.0 | -24.6 | -4.0 | 55.1 | -12.0 | -14.9 | -18.4 | -22.7 |
| WACC, % | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -3.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -23 | |||||||||
| Terminal Value | -697 | |||||||||
| Present Terminal Value | -538 | |||||||||
| Enterprise Value | -541 | |||||||||
| Net Debt | -979 | |||||||||
| Equity Value | 438 | |||||||||
| Diluted Shares Outstanding, MM | 109 | |||||||||
| Equity Value Per Share | 4.02 |
What You Will Receive
- Authentic 688776SS Financial Data: Access historical and projected figures for precise valuation.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Real-Time Calculations: Intrinsic value and NPV computed automatically.
- Scenario Evaluation: Analyze various scenarios to forecast Guoguang Electric's future performance.
- User-Friendly and Professional Design: Tailored for experts while remaining approachable for newcomers.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Guoguang Electric Co., Ltd. (688776SS).
- WACC Calculator: Features a pre-designed Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Easily alter growth projections, capital expenditures, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Guoguang Electric Co., Ltd. (688776SS).
- Dashboard and Visualizations: Graphical outputs provide a clear summary of essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine Guoguang Electric Co., Ltd. Chengdu's pre-loaded financial data and forecasts.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Review the output and leverage the results for your investment strategies.
Why Choose Guoguang Electric Co.,Ltd.?
- Engineered for Experts: A sophisticated tool designed for analysts, CFOs, and industry consultants.
- Accurate Data: Access to Guoguang Electric's historical and projected financials integrated for precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Concise Results: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience.
Who Can Benefit from This Product?
- Investors: Accurately assess the fair value of Guoguang Electric Co., Ltd. (688776SS) prior to making investment choices.
- CFOs: Utilize a professional-level DCF model for financial reporting and strategic analysis.
- Consultants: Efficiently customize the template for valuation reports tailored to client needs.
- Entrepreneurs: Acquire valuable insights into financial modeling practices employed by leading corporations.
- Educators: Implement it as a teaching resource to illustrate various valuation techniques.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Guoguang Electric Co., Ltd. (688776SS), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), encompassing parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that illustrate intrinsic value along with detailed calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to assist in your analysis.
- Key Ratios: A comprehensive set of profitability, leverage, and efficiency ratios for Guoguang Electric Co., Ltd. (688776SS).
- Dashboard and Charts: Visual representations of valuation outputs and assumptions to facilitate easy analysis of results.
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.