|
Avaliação DCF da Kanzhun Limited (BZ)
CN | Industrials | Staffing & Employment Services | NASDAQ
|
- ✓ 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
Kanzhun Limited (BZ) Bundle
Projetado para precisão, nossa calculadora DCF (BZ) capacita você a avaliar a avaliação da Kanzhun Limited usando dados financeiros do mundo real e oferece flexibilidade completa para modificar todos os parâmetros principais para projeções aprimoradas.
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 | 137.1 | 267.0 | 584.8 | 619.4 | 817.3 | 1,292.4 | 2,043.7 | 3,231.9 | 5,110.8 | 8,082.0 |
| Revenue Growth, % | 0 | 94.69 | 119.05 | 5.92 | 31.94 | 58.14 | 58.14 | 58.14 | 58.14 | 58.14 |
| EBITDA | -63.7 | -114.9 | -116.3 | 21.7 | 115.3 | -237.2 | -375.2 | -593.3 | -938.2 | -1,483.6 |
| EBITDA, % | -46.47 | -43.04 | -19.88 | 3.5 | 14.11 | -18.36 | -18.36 | -18.36 | -18.36 | -18.36 |
| Depreciation | 7.9 | 14.8 | 26.0 | 39.5 | 35.5 | 68.5 | 108.3 | 171.2 | 270.7 | 428.1 |
| Depreciation, % | 5.76 | 5.56 | 4.45 | 6.37 | 4.35 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 |
| EBIT | -71.6 | -129.7 | -142.3 | -17.8 | 79.8 | -305.7 | -483.4 | -764.5 | -1,208.9 | -1,911.7 |
| EBIT, % | -52.23 | -48.6 | -24.33 | -2.87 | 9.76 | -23.65 | -23.65 | -23.65 | -23.65 | -23.65 |
| Total Cash | 212.7 | 622.6 | 1,678.9 | 1,813.9 | 1,772.6 | 1,292.4 | 2,043.7 | 3,231.9 | 5,110.8 | 8,082.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 10.4 | 16.7 | 56.5 | 1.4 | 30.3 | 70.9 | 112.1 | 177.3 | 280.4 | 443.3 |
| Account Receivables, % | 7.56 | 6.27 | 9.67 | 0.21862 | 3.71 | 5.49 | 5.49 | 5.49 | 5.49 | 5.49 |
| Inventories | 11.4 | 12.3 | 96.8 | 38.4 | 28.0 | 101.0 | 159.6 | 252.5 | 399.2 | 631.3 |
| Inventories, % | 8.28 | 4.6 | 16.55 | 6.21 | 3.43 | 7.81 | 7.81 | 7.81 | 7.81 | 7.81 |
| Accounts Payable | 5.9 | 2.7 | 4.5 | 25.4 | 86.4 | 53.6 | 84.7 | 134.0 | 211.8 | 335.0 |
| Accounts Payable, % | 4.27 | 1 | 0.77424 | 4.11 | 10.57 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 |
| Capital Expenditure | -8.8 | -19.0 | -35.7 | -46.7 | -131.2 | -111.7 | -176.6 | -279.3 | -441.7 | -698.5 |
| Capital Expenditure, % | -6.41 | -7.11 | -6.1 | -7.54 | -16.05 | -8.64 | -8.64 | -8.64 | -8.64 | -8.64 |
| Tax Rate, % | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 |
| EBITAT | -70.2 | -129.2 | -150.7 | -16.3 | 71.8 | -293.0 | -463.3 | -732.7 | -1,158.7 | -1,832.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -87.0 | -143.8 | -282.8 | 110.9 | 18.5 | -482.6 | -600.5 | -949.6 | -1,501.7 | -2,374.7 |
| WACC, % | 6.31 | 6.31 | 6.31 | 6.31 | 6.31 | 6.31 | 6.31 | 6.31 | 6.31 | 6.31 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -4,699.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -2,422 | |||||||||
| Terminal Value | -56,187 | |||||||||
| Present Terminal Value | -41,376 | |||||||||
| Enterprise Value | -46,076 | |||||||||
| Net Debt | -301 | |||||||||
| Equity Value | -45,775 | |||||||||
| Diluted Shares Outstanding, MM | 451 | |||||||||
| Equity Value Per Share | -101.41 |
Benefits of Using Our Model for Kanzhun Limited (BZ)
- Adjustable Forecast Parameters: Modify key assumptions (growth %, profit margins, WACC) to explore various scenarios effortlessly.
- Comprehensive Data Inputs: Pre-loaded financial information for Kanzhun Limited (BZ) to accelerate your analysis.
- Instant DCF Calculations: The model automatically computes Net Present Value (NPV) and intrinsic value for your convenience.
- Customizable and Professional Layout: A sleek Excel template designed to fit your valuation requirements seamlessly.
- Designed for Analysts and Investors: Perfect for evaluating forecasts, validating strategies, and enhancing efficiency.
Key Features
- 🔍 Real-Life BZ Financials: Pre-filled historical and projected data for Kanzhun Limited (BZ).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Kanzhun's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Kanzhun's valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Kanzhun Limited's (BZ) preloaded data.
- 2. Adjust Key Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures as needed.
- 3. Analyze Results in Real-Time: The DCF model automatically computes the intrinsic value and NPV based on your inputs.
- 4. Explore Different Scenarios: Evaluate various forecasts to understand potential valuation outcomes.
- 5. Present with Assurance: Share professional valuation insights that reinforce your investment decisions.
Why Choose This Calculator for Kanzhun Limited (BZ)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses consolidated in a single tool.
- Flexible Inputs: Modify yellow-highlighted cells to explore different scenarios.
- In-Depth Analysis: Automatically calculates Kanzhun Limited's intrinsic value and Net Present Value.
- Integrated Data: Comes with historical and projected data, providing reliable starting points.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on Kanzhun Limited (BZ).
Who Should Utilize This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for assessing portfolios focused on Kanzhun Limited (BZ).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients interested in Kanzhun Limited (BZ) stock.
- Students and Educators: Apply real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into how technology companies like Kanzhun Limited (BZ) are valued in the financial markets.
Contents of the Template
- Pre-Filled DCF Model: Kanzhun Limited’s (BZ) financial data preloaded for immediate application.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Assess Kanzhun Limited’s (BZ) profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, profit margins, and capital expenditures to suit your scenarios.
- Financial Statements: Annual and quarterly reports available for in-depth analysis.
- Interactive Dashboard: Effortlessly visualize essential valuation metrics and outcomes.
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.