Kuke Music Holding Limited (KUKE) DCF Valuation

Kuke Music Holding Limited (KUKE) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Kuke Music Holding Limited (KUKE) Bundle

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

TOTAL:

Looking to determine the intrinsic value of Kuke Music Holding Limited? Our (KUKE) DCF Calculator integrates real-world data with comprehensive customization features, allowing you to refine your forecasts and make more informed investment choices.


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 20.0 22.3 41.4 15.8 14.7 15.7 16.8 17.9 19.2 20.5
Revenue Growth, % 0 11.52 85.4 -61.88 -7.1 6.98 6.98 6.98 6.98 6.98
EBITDA 10.4 1.5 -3.8 -118.2 -6.7 -3.0 -3.2 -3.5 -3.7 -4.0
EBITDA, % 51.85 6.52 -9.12 -749.1 -45.78 -19.31 -19.31 -19.31 -19.31 -19.31
Depreciation .9 1.7 5.1 3.2 1.3 1.7 1.8 1.9 2.1 2.2
Depreciation, % 4.54 7.43 12.26 20.21 9.18 10.72 10.72 10.72 10.72 10.72
EBIT 9.5 -.2 -8.8 -121.4 -8.1 -4.1 -4.4 -4.7 -5.0 -5.3
EBIT, % 47.31 -0.91294 -21.38 -769.31 -54.96 -25.99 -25.99 -25.99 -25.99 -25.99
Total Cash 3.2 3.5 8.1 .7 1.1 2.0 2.1 2.3 2.4 2.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 25.4 24.9 15.9 1.6 3.4
Account Receivables, % 126.93 111.7 38.53 10.21 23.43
Inventories .2 .1 1.0 .1 .0 .2 .2 .2 .2 .2
Inventories, % 1.24 0.58325 2.42 0.67585 0 0.9832 0.9832 0.9832 0.9832 0.9832
Accounts Payable 5.2 4.0 4.6 6.1 4.8 4.0 4.3 4.6 4.9 5.2
Accounts Payable, % 26.09 18.11 11.1 38.92 32.56 25.36 25.36 25.36 25.36 25.36
Capital Expenditure -1.8 -1.5 -7.9 .0 .0 -1.1 -1.2 -1.3 -1.4 -1.4
Capital Expenditure, % -9.22 -6.66 -19.19 -0.13725 0 -7.04 -7.04 -7.04 -7.04 -7.04
Tax Rate, % 0.77205 0.77205 0.77205 0.77205 0.77205 0.77205 0.77205 0.77205 0.77205 0.77205
EBITAT 8.1 -.3 -8.9 -122.2 -8.0 -3.9 -4.2 -4.5 -4.8 -5.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -13.3 -.7 -3.1 -102.3 -9.7 -9.4 -3.9 -4.2 -4.5 -4.8
WACC, % 6.75 7.38 7.38 7.38 7.34 7.25 7.25 7.25 7.25 7.25
PV UFCF
SUM PV UFCF -22.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -5
Terminal Value -94
Present Terminal Value -66
Enterprise Value -88
Net Debt 11
Equity Value -99
Diluted Shares Outstanding, MM 31
Equity Value Per Share -3.18

What You Will Receive

  • Adjustable Forecast Parameters: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Comprehensive Data: Kuke Music Holding Limited’s financial information pre-loaded to facilitate your analysis.
  • Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional Design: A refined Excel model that caters to your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Accurate KUKE Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells for WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Designed for All Users: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Download: Access the ready-to-use Excel file containing Kuke Music Holding Limited’s (KUKE) financial data.
  • Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate multiple projections and compare results instantly.
  • Make Decisions: Utilize the valuation results to inform your investment strategy.

Why Choose This Calculator for Kuke Music Holding Limited (KUKE)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and industry consultants.
  • Accurate Financial Data: Kuke Music’s historical and projected financial information preloaded for precision.
  • Flexible Scenario Analysis: Easily simulate various forecasts and assumptions to test different outcomes.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth experience throughout the process.

Who Should Use This Product?

  • Music Industry Students: Explore financial modeling techniques specific to the music sector using Kuke Music data.
  • Researchers: Integrate advanced valuation models into your studies or academic papers related to the music industry.
  • Investors: Evaluate your investment strategies and assess the valuation metrics for Kuke Music Holding Limited (KUKE).
  • Financial Analysts: Enhance your analysis with a customizable DCF model tailored for the music industry.
  • Independent Musicians: Understand how larger music companies like Kuke Music are valued and the factors influencing their market performance.

What the Template Contains

  • Historical Data: Includes Kuke Music Holding Limited’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Kuke Music Holding Limited’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Kuke Music Holding Limited’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.