|
Weihai City Commercial Bank Co., Ltd. (9677.HK) Avaliação DCF
CN | Financial Services | Banks - Regional | HKSE
|
- ✓ 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
Weihai City Commercial Bank Co., Ltd. (9677.HK) Bundle
Explore as perspectivas financeiras da Weihai City Commercial Bank Co., Ltd. (9677HK) com nossa calculadora DCF amigável! Digite suas projeções de crescimento, margens e despesas para determinar o valor intrínseco da Weihai City Commercial Bank Co., Ltd. (9677HK) e molde sua abordagem de investimento.
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 | 5,116.7 | 5,983.9 | 7,284.9 | 8,168.1 | 4,530.1 | 4,601.1 | 4,673.3 | 4,746.5 | 4,821.0 | 4,896.6 |
| Revenue Growth, % | 0 | 16.95 | 21.74 | 12.12 | -44.54 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 |
| EBITDA | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 232.5 | 218.5 | 227.0 | 243.2 | 266.0 | 185.5 | 188.4 | 191.4 | 194.4 | 197.4 |
| Depreciation, % | 4.54 | 3.65 | 3.12 | 2.98 | 5.87 | 4.03 | 4.03 | 4.03 | 4.03 | 4.03 |
| EBIT | -232.5 | -218.5 | -227.0 | -243.2 | -266.0 | -185.5 | -188.4 | -191.4 | -194.4 | -197.4 |
| EBIT, % | -4.54 | -3.65 | -3.12 | -2.98 | -5.87 | -4.03 | -4.03 | -4.03 | -4.03 | -4.03 |
| Total Cash | 25,341.4 | 30,559.3 | 32,805.2 | 30,226.8 | 32,876.4 | 4,601.1 | 4,673.3 | 4,746.5 | 4,821.0 | 4,896.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 227.0 | 903.3 | 1,390.0 | 2,150.6 | 16,481.4 | 1,517.8 | 1,541.6 | 1,565.8 | 1,590.3 | 1,615.3 |
| Account Receivables, % | 4.44 | 15.09 | 19.08 | 26.33 | 363.82 | 32.99 | 32.99 | 32.99 | 32.99 | 32.99 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 2,436.2 | 3,053.4 | 3,603.3 | 5,669.9 | 8,490.4 | 2,921.9 | 2,967.7 | 3,014.2 | 3,061.5 | 3,109.5 |
| Accounts Payable, % | 47.61 | 51.03 | 49.46 | 69.42 | 187.42 | 63.5 | 63.5 | 63.5 | 63.5 | 63.5 |
| Capital Expenditure | -67.4 | -49.7 | -141.9 | -409.3 | -2,334.7 | -558.1 | -566.8 | -575.7 | -584.7 | -593.9 |
| Capital Expenditure, % | -1.32 | -0.83027 | -1.95 | -5.01 | -51.54 | -12.13 | -12.13 | -12.13 | -12.13 | -12.13 |
| Tax Rate, % | 15.62 | 15.62 | 15.62 | 15.62 | 15.62 | 15.62 | 15.62 | 15.62 | 15.62 | 15.62 |
| EBITAT | -184.6 | -169.0 | -178.9 | -208.7 | -224.5 | -150.5 | -152.9 | -155.3 | -157.7 | -160.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 2,189.7 | -59.2 | -30.7 | 931.3 | -13,803.6 | 8,872.0 | -509.3 | -517.3 | -525.4 | -533.6 |
| WACC, % | 14.74 | 14.41 | 14.65 | 15.8 | 15.57 | 15.04 | 15.04 | 15.04 | 15.04 | 15.04 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 6,422.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -544 | |||||||||
| Terminal Value | -4,175 | |||||||||
| Present Terminal Value | -2,073 | |||||||||
| Enterprise Value | 4,350 | |||||||||
| Net Debt | -32,876 | |||||||||
| Equity Value | 37,227 | |||||||||
| Diluted Shares Outstanding, MM | 5,980 | |||||||||
| Equity Value Per Share | 6.23 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring up-to-date financial data for Weihai City Commercial Bank Co., Ltd. (9677HK).
- Accurate Financial Data: Historical figures and projected estimates (highlighted in the yellow cells).
- Adjustable Forecasts: Modify key assumptions such as revenue growth, EBITDA percentages, and WACC.
- Instant Calculations: Quickly assess how your inputs affect the valuation of Weihai City Commercial Bank Co., Ltd. (9677HK).
- Professional Resource: Designed for use by investors, CFOs, consultants, and financial analysts.
- User-Friendly Interface: Organized for simplicity and ease of navigation, with comprehensive step-by-step guidance.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation frameworks tailored for Weihai City Commercial Bank Co., Ltd. (9677HK).
- WACC Calculator: Comes with a pre-configured Weighted Average Cost of Capital spreadsheet allowing for customizable inputs.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Weihai City Commercial Bank Co., Ltd. (9677HK).
- Interactive Dashboard and Charts: Visual data representations provide concise summaries of essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template containing Weihai City Commercial Bank Co., Ltd.'s (9677HK) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the highlighted yellow cells (WACC, growth, margins).
- Step 4: View updated results instantly, including the intrinsic value of Weihai City Commercial Bank Co., Ltd. (9677HK).
- Step 5: Use the outputs to make well-informed investment decisions or create detailed reports.
Why Choose Weihai City Commercial Bank's Financial Services?
- Streamline Your Finances: Easily access our ready-to-use financial tools without the need for complex setups.
- Enhance Precision: Our dependable financial data and methodologies minimize valuation errors.
- Completely Customizable: Adjust our services to align with your specific financial goals and forecasts.
- Clear Insights: User-friendly reports and visualizations simplify the analysis of your financial performance.
- Endorsed by Professionals: Our solutions are crafted for industry experts who prioritize accuracy and efficiency.
Who Can Benefit from This Product?
- Finance Students: Master valuation methods and practice them with real-world data, particularly for [9677HK].
- Researchers: Utilize expert models to enhance your academic work or research papers related to [9677HK].
- Investors: Validate your investment hypotheses and assess valuation results for Weihai City Commercial Bank Co., Ltd. ([9677HK]).
- Financial Analysts: Optimize your analysis process with a ready-to-use, adjustable DCF model tailored for [9677HK].
- Entrepreneurs: Discover the analysis techniques employed by larger financial institutions, using [9677HK] as a case study.
Contents of the Template
- Historical Data: Contains past financial information and baseline forecasts for Weihai City Commercial Bank Co., Ltd. (9677HK).
- DCF and Levered DCF Models: Comprehensive templates for calculating the intrinsic value of Weihai City Commercial Bank Co., Ltd. (9677HK).
- WACC Sheet: Pre-defined calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust key parameters such as growth rates, EBITDA %, and CAPEX assumptions as needed.
- Quarterly and Annual Statements: A thorough analysis of the financials of Weihai City Commercial Bank Co., Ltd. (9677HK).
- Interactive Dashboard: A dynamic tool for visualizing valuation results and future projections.
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.