Quhuo Limited (QH) DCF Valuation

Quhuo Limited (QH) 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

Quhuo Limited (QH) 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 Quhuo Limited's financial prospects with expertise! This (QH) DCF Calculator provides pre-filled financial data and offers full flexibility to modify revenue growth, WACC, margins, and other essential 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 281.7 353.7 551.6 523.5 507.3 600.4 710.4 840.6 994.8 1,177.1
Revenue Growth, % 0 25.54 55.97 -5.09 -3.09 18.33 18.33 18.33 18.33 18.33
EBITDA .9 -.5 -12.1 7.6 -.6 -.8 -1.0 -1.2 -1.4 -1.6
EBITDA, % 0.31229 -0.1372 -2.19 1.44 -0.11773 -0.1374 -0.1374 -0.1374 -0.1374 -0.1374
Depreciation 1.9 2.7 4.2 3.9 3.5 4.4 5.2 6.2 7.3 8.6
Depreciation, % 0.6864 0.77518 0.75798 0.7488 0.69539 0.73275 0.73275 0.73275 0.73275 0.73275
EBIT -1.1 -3.2 -16.3 3.6 -4.1 -5.2 -6.2 -7.3 -8.7 -10.2
EBIT, % -0.37411 -0.91239 -2.95 0.69511 -0.81312 -0.87015 -0.87015 -0.87015 -0.87015 -0.87015
Total Cash 25.1 41.0 28.4 21.9 15.6 39.5 46.8 55.3 65.5 77.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 42.9 55.1 73.4 72.3 76.1
Account Receivables, % 15.22 15.58 13.32 13.82 14.99
Inventories 2.3 .8 1.9 .8 .4 1.9 2.3 2.7 3.2 3.8
Inventories, % 0.79994 0.23047 0.35212 0.14603 0.07600502 0.32091 0.32091 0.32091 0.32091 0.32091
Accounts Payable 31.8 36.9 45.8 40.2 34.8 53.5 63.3 74.9 88.7 104.9
Accounts Payable, % 11.3 10.42 8.3 7.68 6.86 8.91 8.91 8.91 8.91 8.91
Capital Expenditure -5.4 -8.5 -11.1 -1.7 -4.5 -9.1 -10.8 -12.7 -15.1 -17.8
Capital Expenditure, % -1.93 -2.42 -2.01 -0.33368 -0.88662 -1.51 -1.51 -1.51 -1.51 -1.51
Tax Rate, % 34.38 34.38 34.38 34.38 34.38 34.38 34.38 34.38 34.38 34.38
EBITAT 1.7 .9 -17.3 -10.4 -2.7 -1.7 -2.0 -2.4 -2.9 -3.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -15.1 -10.6 -34.8 -11.5 -12.4 -.8 -14.2 -16.8 -19.9 -23.5
WACC, % 2.65 2.65 5.58 2.65 4.58 3.62 3.62 3.62 3.62 3.62
PV UFCF
SUM PV UFCF -66.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -24
Terminal Value -1,478
Present Terminal Value -1,237
Enterprise Value -1,303
Net Debt 8
Equity Value -1,311
Diluted Shares Outstanding, MM 6
Equity Value Per Share -236.06

What You Will Receive

  • Comprehensive Financial Model: Quhuo Limited’s (QH) actual data provides an accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential variables.
  • Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Adaptable and Reusable: Designed for versatility, enabling repeated use for in-depth forecasts.

Key Features

  • Real-Life QH Data: Pre-filled with Quhuo Limited’s historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your custom inputs.
  • Scenario Testing: Develop multiple forecasting scenarios to evaluate various valuation outcomes.
  • User-Friendly Design: Intuitive, organized, and suitable for both professionals and newcomers.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Quhuo Limited’s (QH) preloaded data.
  • 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
  • 3. Review Results Instantly: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation results.
  • 5. Present with Assurance: Deliver professional valuation insights to back your decisions.

Why Choose Quhuo Limited (QH) Calculator?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses seamlessly integrated.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Quhuo’s intrinsic value and Net Present Value.
  • Loaded with Data: Access to historical and projected data for reliable analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors.

Who Should Use Quhuo Limited (QH)?

  • Finance Students: Understand the dynamics of the gig economy and apply valuation techniques to Quhuo Limited (QH).
  • Academics: Utilize real-world data from Quhuo Limited (QH) in research and coursework related to the sharing economy.
  • Investors: Evaluate your investment strategies and analyze the performance metrics of Quhuo Limited (QH).
  • Analysts: Enhance your analysis with a tailored DCF model specifically for Quhuo Limited (QH).
  • Entrepreneurs: Learn from Quhuo Limited (QH) about operational strategies in the gig economy sector.

What the Template Contains

  • Pre-Filled Data: Contains Quhuo Limited's historical financials and projections.
  • Discounted Cash Flow Model: Customizable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A specific sheet for computing WACC using tailored inputs.
  • Key Financial Ratios: Assess Quhuo Limited's profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.

No products were found matching.