Qudian Inc. (QD) DCF Valuation

Qudian Inc. (QD) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Qudian Inc. (QD) 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:

Evaluate Qudian Inc.'s (QD) financial outlook like an expert! This (QD) DCF Calculator provides you with pre-filled financial data and the flexibility to modify revenue growth, WACC, margins, and other critical assumptions to align with your predictions.


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 1,211.4 505.4 226.7 226.7 17.3 8.4 4.1 2.0 1.0 .5
Revenue Growth, % 0 -58.28 -55.15 0 -92.36 -51.45 -51.45 -51.45 -51.45 -51.45
EBITDA 542.9 177.0 69.2 -22.4 19.6 3.4 1.6 .8 .4 .2
EBITDA, % 44.82 35.03 30.55 -9.87 112.99 40.11 40.11 40.11 40.11 40.11
Depreciation 6.3 6.0 13.6 8.8 5.7 .7 .4 .2 .1 .0
Depreciation, % 0.52266 1.19 6.01 3.89 32.67 8.86 8.86 8.86 8.86 8.86
EBIT 536.6 171.0 55.6 -31.2 13.9 2.8 1.4 .7 .3 .2
EBIT, % 44.3 33.84 24.53 -13.76 80.32 33.85 33.85 33.85 33.85 33.85
Total Cash 423.7 901.7 1,095.2 1,216.9 1,288.7 7.3 3.6 1.7 .8 .4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,610.5 577.3 333.2 124.8 48.5
Account Receivables, % 132.95 114.23 147 55.06 280.41
Inventories 1.2 12.6 2.1 16.0 1.4 .3 .2 .1 .0 .0
Inventories, % 0.10085 2.49 0.9197 7.06 8.22 3.76 3.76 3.76 3.76 3.76
Accounts Payable 12.2 6.9 15.0 14.8 15.0 1.7 .8 .4 .2 .1
Accounts Payable, % 1.01 1.37 6.64 6.52 86.54 20.41 20.41 20.41 20.41 20.41
Capital Expenditure -10.5 -30.4 -65.6 -37.5 -77.4 -2.6 -1.2 -.6 -.3 -.1
Capital Expenditure, % -0.86413 -6.01 -28.93 -16.54 -447.23 -30.47 -30.47 -30.47 -30.47 -30.47
Tax Rate, % 61.43 61.43 61.43 61.43 61.43 61.43 61.43 61.43 61.43 61.43
EBITAT 450.2 134.3 38.7 -21.7 5.4 1.9 .9 .5 .2 .1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,153.5 1,126.5 249.5 143.8 24.6 28.9 3.3 1.6 .8 .4
WACC, % 7.28 7.27 7.27 7.27 7.25 7.27 7.27 7.27 7.27 7.27
PV UFCF
SUM PV UFCF 31.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 7
Present Terminal Value 5
Enterprise Value 37
Net Debt -978
Equity Value 1,015
Diluted Shares Outstanding, MM 222
Equity Value Per Share 4.57

What You Will Receive

  • Pre-Filled Financial Model: Qudian Inc.'s (QD) actual data facilitates accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for adaptability, allowing for repeated use in detailed forecasting.

Key Features

  • Pre-Loaded Data: Qudian Inc.'s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: Observe Qudian Inc.'s intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts present valuation results and key metrics.
  • Built for Accuracy: A professional tool tailored for analysts, investors, and finance experts.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Qudian Inc.’s (QD) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view updated results, including Qudian Inc.’s (QD) intrinsic value.
  • Step 5: Make well-informed investment choices or create reports based on the outputs.

Why Choose Qudian Inc. (QD)?

  • Streamlined Process: Quickly access financial insights without the hassle of building a model from the ground up.
  • Enhanced Precision: Utilize accurate financial data and established formulas to minimize valuation errors.
  • Completely Adjustable: Modify the model to suit your specific assumptions and forecasts.
  • User-Friendly: Intuitive charts and outputs allow for straightforward analysis of results.
  • Preferred by Professionals: Crafted for experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Finance Students: Discover valuation methodologies and practice with live data relevant to Qudian Inc. (QD).
  • Academics: Integrate advanced financial models into your teaching materials or research focused on Qudian Inc. (QD).
  • Investors: Validate your investment hypotheses and evaluate valuation scenarios for Qudian Inc. (QD).
  • Analysts: Enhance your analysis processes with a ready-to-use, adaptable DCF model tailored for Qudian Inc. (QD).
  • Small Business Owners: Understand the analytical approaches used for evaluating companies like Qudian Inc. (QD).

What the Template Contains

  • Pre-Filled DCF Model: Qudian Inc.’s (QD) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Qudian Inc.’s (QD) 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.

No products were found matching.