JD.com, Inc. (JD) DCF Valuation

JD.com, Inc. (JD) Avaliação DCF

CN | Consumer Cyclical | Specialty Retail | NASDAQ
JD.com, Inc. (JD) 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

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

JD.com, Inc. (JD) Bundle

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

TOTAL:

Explore JD.com, Inc. (JD) Perspectivas financeiras com nossa calculadora DCF amigável! Digite suas projeções de crescimento, margens e despesas para calcular o valor intrínseco da JD.com, Inc. (JD) e informe suas decisões de investimento.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 102,075.4 130,241.3 143,194.9 148,454.1 158,603.7 177,655.5 198,995.7 222,899.4 249,674.5 279,665.8
Revenue Growth, % 0 27.59 9.95 3.67 6.84 12.01 12.01 12.01 12.01 12.01
EBITDA 7,939.9 566.8 3,176.5 5,861.0 6,481.5 6,561.4 7,349.6 8,232.4 9,221.3 10,329.0
EBITDA, % 7.78 0.43517 2.22 3.95 4.09 3.69 3.69 3.69 3.69 3.69
Depreciation 866.4 887.9 956.3 1,134.9 1,065.7 1,291.5 1,446.6 1,620.4 1,815.0 2,033.0
Depreciation, % 0.84877 0.6817 0.66782 0.76448 0.67195 0.72694 0.72694 0.72694 0.72694 0.72694
EBIT 7,073.5 -321.1 2,220.3 4,726.1 5,415.8 5,269.9 5,903.0 6,612.1 7,406.3 8,296.0
EBIT, % 6.93 -0.24653 1.55 3.18 3.41 2.97 2.97 2.97 2.97 2.97
Total Cash 20,073.1 25,365.6 30,104.6 26,024.7 32,026.1 34,780.5 38,958.3 43,638.1 48,880.0 54,751.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,885.9 2,381.5 3,656.8 3,068.0 4,160.9
Account Receivables, % 1.85 1.83 2.55 2.07 2.62
Inventories 8,065.9 10,347.3 10,668.6 9,314.9 12,225.8 13,246.0 14,837.1 16,619.4 18,615.7 20,851.9
Inventories, % 7.9 7.94 7.45 6.27 7.71 7.46 7.46 7.46 7.46 7.46
Accounts Payable 14,619.8 19,227.6 21,981.7 18,208.9 26,583.2 26,102.2 29,237.6 32,749.7 36,683.7 41,090.2
Accounts Payable, % 14.32 14.76 15.35 12.27 16.76 14.69 14.69 14.69 14.69 14.69
Capital Expenditure -1,049.8 -2,541.0 -3,008.3 -2,739.4 .0 -2,460.7 -2,756.3 -3,087.4 -3,458.3 -3,873.7
Capital Expenditure, % -1.03 -1.95 -2.1 -1.85 0 -1.39 -1.39 -1.39 -1.39 -1.39
Tax Rate, % 19.75 19.75 19.75 19.75 19.75 19.75 19.75 19.75 19.75 19.75
EBITAT 6,876.7 -443.1 1,661.9 3,608.7 4,346.2 4,518.2 5,061.0 5,668.9 6,349.8 7,112.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 11,361.4 -265.5 767.4 173.9 9,782.5 2,128.6 4,829.5 5,409.6 6,059.4 6,787.3
WACC, % 6.42 6.43 6.33 6.34 6.35 6.38 6.38 6.38 6.38 6.38
PV UFCF
SUM PV UFCF 20,478.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 6,923
Terminal Value 158,217
Present Terminal Value 116,156
Enterprise Value 136,635
Net Debt -2,543
Equity Value 139,178
Diluted Shares Outstanding, MM 3,076
Equity Value Per Share 45.25

What You Will Get

  • Real JD Financial Data: Pre-filled with JD.com’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See JD.com’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • 🔍 Real-Life JD Financials: Pre-filled historical and projected data for JD.com, Inc. (JD).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate JD's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize JD's valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Download: Obtain the pre-formatted Excel file featuring JD.com, Inc.'s (JD) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare results.
  • Make Decisions: Leverage the valuation findings to inform your investment strategy.

Why Choose This Calculator for JD.com, Inc. (JD)?

  • Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for JD.com.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for JD.
  • Detailed Insights: Automatically computes JD.com’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on JD.com.

Who Should Use This Product?

  • Investors: Accurately estimate JD.com, Inc.'s (JD) fair value before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to JD.com, Inc. (JD).
  • Consultants: Quickly tailor the template for valuation reports for clients interested in JD.com, Inc. (JD).
  • Entrepreneurs: Gain insights into financial modeling practices employed by leading companies like JD.com, Inc. (JD).
  • Educators: Use it as a teaching resource to illustrate valuation methodologies with a focus on JD.com, Inc. (JD).

What the Template Contains

  • Pre-Filled DCF Model: JD.com’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate JD.com’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and 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.

No products were found matching.