Ambow Education Holding Ltd. (AMBO) DCF Valuation

Ambow Education Holding Ltd. (AMBO) DCF Valuation

CN | Consumer Defensive | Education & Training Services | AMEX
Ambow Education Holding Ltd. (AMBO) DCF Valuation
  • ✓ 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

Ambow Education Holding Ltd. (AMBO) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Simplify Ambow Education Holding Ltd. (AMBO) valuation with this customizable DCF Calculator! Featuring real Ambow Education Holding Ltd. (AMBO) financials and adjustable forecast inputs, you can test scenarios and uncover Ambow Education Holding Ltd. (AMBO) fair value in minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 2.5 2.4 2.0 1.3 1.0 .8 .7 .5 .4
Revenue Growth, % 0 -3.14 -16.7 -38.25 -19.37 -19.37 -19.37 -19.37 -19.37
EBITDA -.4 -.7 -.7 -.3 -.3 -.2 -.2 -.1 -.1
EBITDA, % -16.51 -27.3 -34.27 -24.13 -25.55 -25.55 -25.55 -25.55 -25.55
Depreciation .5 .5 .5 .3 .2 .2 .1 .1 .1
Depreciation, % 20.63 21.15 25.24 22.85 22.47 22.47 22.47 22.47 22.47
EBIT -.9 -1.2 -1.2 -.6 -.5 -.4 -.3 -.3 -.2
EBIT, % -37.14 -48.45 -59.51 -46.98 -48.02 -48.02 -48.02 -48.02 -48.02
Total Cash 5.9 .6 .5 .7 .5 .4 .3 .3 .2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.4 .3 1.1 .3
Account Receivables, % 94.27 13.34 54.23 24.95
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.000010872977 0.000005612932 0 0 0.000004121477 0.000004121477 0.000004121477 0.000004121477 0.000004121477
Accounts Payable .4 .4 .3 .2 .2 .1 .1 .1 .1
Accounts Payable, % 16.16 15.98 16.13 15.13 15.85 15.85 15.85 15.85 15.85
Capital Expenditure .0 -.4 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % -0.21053 -17.46 0 0 -4.42 -4.42 -4.42 -4.42 -4.42
Tax Rate, % -0.4429 -0.4429 -0.4429 -0.4429 -0.4429 -0.4429 -0.4429 -0.4429 -0.4429
EBITAT -5.2 .1 -1.8 -.6 -.4 -.3 -.2 -.2 -.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -6.6 2.2 -2.2 .3 -.4 -.1 -.1 -.1 .0
WACC, % 7.39 6.81 7.39 7.39 7.24 7.24 7.24 7.24 7.24
PV UFCF
SUM PV UFCF .0 .0 .0 .0 .0 .0 .0 .0 -.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value -1
Present Terminal Value -1
Enterprise Value -1
Net Debt 1
Equity Value -2
Diluted Shares Outstanding, MM 3
Equity Value Per Share -0.70

What You Will Receive

  • Authentic AMBO Financial Data: Pre-filled with Ambow Education's historical and projected data for thorough analysis.
  • Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch Ambow Education's intrinsic value update in real-time as you make changes.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • Intuitive Design: Straightforward layout and clear guidelines suitable for all skill levels.

Key Features

  • Comprehensive Data: Ambow Education's historical financial statements and pre-filled projections.
  • Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Results: Observe Ambow Education's intrinsic value recalculating instantly.
  • Intuitive Visual Outputs: Dashboard charts illustrate valuation results and essential metrics.
  • Designed for Precision: A robust tool for analysts, investors, and finance professionals.

How It Works

  • Download: Obtain the pre-built Excel file featuring Ambow Education Holding Ltd.'s (AMBO) financial data.
  • Customize: Tailor forecasts, including revenue growth, EBITDA %, and WACC to your preferences.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare results.
  • Make Decisions: Leverage the valuation findings to inform your investment strategy.

Why Choose This Calculator for Ambow Education Holding Ltd. (AMBO)?

  • Accuracy: Utilizes real Ambow financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and test various input parameters.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and precision expected by CFOs.
  • User-Friendly: Intuitive interface suitable for users with varying levels of financial modeling experience.

Who Should Use This Product?

  • Students: Discover educational strategies and apply them using real-world examples from Ambow Education.
  • Researchers: Integrate advanced educational models into your studies or academic projects.
  • Investors: Evaluate your investment strategies and analyze the educational sector's performance through Ambow Education (AMBO).
  • Analysts: Enhance your analysis with a ready-to-use, customizable educational model tailored for Ambow Education.
  • Educators: Understand how large educational organizations like Ambow Education are assessed and operate.

What the Template Contains

  • Pre-Filled Data: Includes Ambow Education Holding Ltd.'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Ambow Education Holding Ltd.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.