Asia Pacific Wire & Cable Corporation Limited (APWC) DCF Valuation

Asia Pacific Wire & Cable Corporation Limited (APWC) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Asia Pacific Wire & Cable Corporation Limited (APWC) 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:

Designed for accuracy, our (APWC) DCF Calculator empowers you to evaluate the valuation of Asia Pacific Wire & Cable Corporation Limited using real-world financial data, offering complete flexibility to modify all key parameters for enhanced projections.


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 338.2 313.6 476.7 433.9 425.8 411.9 398.4 385.4 372.8 360.7
Revenue Growth, % 0 -7.27 52.01 -8.97 -1.87 -3.26 -3.26 -3.26 -3.26 -3.26
EBITDA 5.1 13.7 -3.3 14.9 8.6 8.8 8.5 8.2 7.9 7.7
EBITDA, % 1.52 4.38 -0.69379 3.43 2.03 2.13 2.13 2.13 2.13 2.13
Depreciation 5.3 5.3 5.3 5.7 6.2 5.9 5.7 5.5 5.3 5.1
Depreciation, % 1.56 1.68 1.11 1.3 1.46 1.42 1.42 1.42 1.42 1.42
EBIT -.2 8.5 -8.6 9.2 2.4 2.9 2.8 2.7 2.6 2.6
EBIT, % -0.04672344 2.7 -1.81 2.12 0.5665 0.70795 0.70795 0.70795 0.70795 0.70795
Total Cash 53.7 52.2 44.8 54.1 38.3 52.2 50.5 48.8 47.3 45.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 97.2 109.5 131.6 107.8 121.9
Account Receivables, % 28.74 34.92 27.6 24.86 28.64
Inventories 85.2 96.4 128.8 130.6 128.2 117.9 114.1 110.4 106.8 103.3
Inventories, % 25.19 30.73 27.02 30.1 30.12 28.63 28.63 28.63 28.63 28.63
Accounts Payable 10.5 17.4 32.4 29.3 41.0 26.2 25.4 24.5 23.7 22.9
Accounts Payable, % 3.11 5.54 6.8 6.74 9.62 6.36 6.36 6.36 6.36 6.36
Capital Expenditure -5.5 -14.6 -8.6 -3.8 -4.3 -8.2 -7.9 -7.7 -7.4 -7.2
Capital Expenditure, % -1.62 -4.66 -1.79 -0.87764 -1.01 -1.99 -1.99 -1.99 -1.99 -1.99
Tax Rate, % -733.41 -733.41 -733.41 -733.41 -733.41 -733.41 -733.41 -733.41 -733.41 -733.41
EBITAT .1 4.1 -7.4 4.7 20.1 1.7 1.6 1.6 1.5 1.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -171.9 -21.9 -50.1 25.3 22.0 -2.4 6.2 6.0 5.8 5.6
WACC, % 2.65 4.06 5.19 4.16 5.59 4.33 4.33 4.33 4.33 4.33
PV UFCF
SUM PV UFCF 18.2
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 6
Terminal Value 171
Present Terminal Value 139
Enterprise Value 157
Net Debt 18
Equity Value 139
Diluted Shares Outstanding, MM 21
Equity Value Per Share 6.74

What You Will Receive

  • Comprehensive Financial Model: APWC’s actual data facilitates accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, enabling repeated application for in-depth forecasts.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Asia Pacific Wire & Cable Corporation Limited (APWC).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable parameters for precise analysis.
  • Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit your analysis needs.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Asia Pacific Wire & Cable Corporation Limited (APWC).
  • Interactive Dashboard and Charts: Visual representations that condense key valuation metrics for streamlined analysis.

How It Works

  • Download: Obtain the comprehensive Excel file featuring Asia Pacific Wire & Cable Corporation Limited's (APWC) financial data.
  • Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Enjoy real-time updates for intrinsic value and NPV calculations as you make adjustments.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose This Calculator for Asia Pacific Wire & Cable Corporation Limited (APWC)?

  • Accurate Data: Utilize real financials from APWC for dependable valuation outcomes.
  • Customizable: Tailor 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: Created for investors, analysts, and consultants focused on APWC.
  • User-Friendly: An intuitive design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Finance Students: Understand the intricacies of cable manufacturing and apply financial models using real-world data.
  • Academics: Utilize industry-specific metrics in your research or teaching materials.
  • Investors: Evaluate your investment strategies and analyze valuation metrics for Asia Pacific Wire & Cable Corporation Limited (APWC).
  • Analysts: Enhance your analysis with a customizable model tailored for the wire and cable sector.
  • Small Business Owners: Learn from the operational strategies of public companies like Asia Pacific Wire & Cable Corporation Limited (APWC).

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Asia Pacific Wire & Cable Corporation Limited (APWC).
  • Real-World Data: APWC’s historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into APWC's performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to APWC.
  • Dashboard with Visual Outputs: Charts and tables presenting clear, actionable results for stakeholders.

No products were found matching.