Scienjoy Holding Corporation (SJ) DCF Valuation

Scienjoy Holding Corporation (SJ) 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

Scienjoy Holding Corporation (SJ) 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:

Optimize your time and improve precision with our (SJ) DCF Calculator! Equipped with actual Scienjoy data and customizable assumptions, this tool empowers you to forecast, analyze, and assess Scienjoy Holding Corporation like a seasoned investor.


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 125.3 167.5 228.8 267.7 200.7 232.0 268.0 309.7 357.9 413.6
Revenue Growth, % 0 33.63 36.59 17.01 -25 15.55 15.55 15.55 15.55 15.55
EBITDA 21.5 27.0 23.4 20.5 4.2 24.7 28.5 33.0 38.1 44.0
EBITDA, % 17.11 16.12 10.23 7.67 2.12 10.65 10.65 10.65 10.65 10.65
Depreciation .1 .3 .7 2.0 1.1 .9 1.0 1.1 1.3 1.5
Depreciation, % 0.07445666 0.18852 0.28963 0.73989 0.55984 0.37047 0.37047 0.37047 0.37047 0.37047
EBIT 21.4 26.7 22.7 18.5 3.1 23.8 27.6 31.8 36.8 42.5
EBIT, % 17.04 15.93 9.94 6.93 1.56 10.28 10.28 10.28 10.28 10.28
Total Cash 18.8 30.8 38.3 29.6 32.5 35.9 41.5 47.9 55.4 64.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 16.5 31.3 35.4 43.5 35.8
Account Receivables, % 13.13 18.67 15.48 16.27 17.82
Inventories .7 .0 .0 .0 .0 .3 .3 .3 .4 .5
Inventories, % 0.54888 0 0 0 0 0.10978 0.10978 0.10978 0.10978 0.10978
Accounts Payable 3.7 9.2 11.8 15.9 10.0 11.4 13.2 15.2 17.6 20.3
Accounts Payable, % 2.97 5.49 5.14 5.95 5 4.91 4.91 4.91 4.91 4.91
Capital Expenditure -.1 -.1 -.2 -.3 -.1 -.2 -.2 -.2 -.3 -.3
Capital Expenditure, % -0.04996578 -0.0888574 -0.08320564 -0.11023 -0.03365484 -0.07318196 -0.07318196 -0.07318196 -0.07318196 -0.07318196
Tax Rate, % -16.2 -16.2 -16.2 -16.2 -16.2 -16.2 -16.2 -16.2 -16.2 -16.2
EBITAT 20.5 25.6 22.0 16.8 3.6 22.9 26.4 30.5 35.3 40.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 7.1 17.1 20.9 14.5 6.6 22.7 23.1 26.7 30.8 35.6
WACC, % 9.33 9.33 9.33 9.32 9.34 9.33 9.33 9.33 9.33 9.33
PV UFCF
SUM PV UFCF 104.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 36
Terminal Value 495
Present Terminal Value 317
Enterprise Value 422
Net Debt -26
Equity Value 448
Diluted Shares Outstanding, MM 41
Equity Value Per Share 11.02

What You Will Get

  • Real SJ Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess Scienjoy’s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive Financial Data: Gain access to precise historical figures and future estimates for Scienjoy Holding Corporation (SJ).
  • Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to help visualize your valuation outcomes.
  • Designed for All Levels: A straightforward, user-friendly layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Download: Obtain the pre-built Excel file featuring Scienjoy Holding Corporation's (SJ) 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: Generate various forecasts and evaluate results instantly.
  • Make Decisions: Leverage the valuation findings to inform your investment approach.

Why Choose This Calculator for Scienjoy Holding Corporation (SJ)?

  • Accurate Data: Utilize real financials from Scienjoy Holding Corporation for dependable valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the beginning.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants focused on Scienjoy Holding Corporation.
  • User-Friendly: An intuitive interface and clear step-by-step guidance ensure accessibility for all users.

Who Should Use This Product?

  • Finance Students: Explore valuation methodologies and practice with real-world data related to Scienjoy Holding Corporation (SJ).
  • Academics: Utilize advanced models in your teaching or research focused on Scienjoy Holding Corporation (SJ).
  • Investors: Validate your investment hypotheses and evaluate valuation scenarios for Scienjoy Holding Corporation (SJ).
  • Analysts: Enhance your analysis process with a customizable DCF model tailored for Scienjoy Holding Corporation (SJ).
  • Small Business Owners: Understand the valuation approaches used for public companies like Scienjoy Holding Corporation (SJ).

What the Template Contains

  • Preloaded SJ Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.