Uxin Limited (UXIN) DCF Valuation

Uxin Limited (UXIN) 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

Uxin Limited (UXIN) 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 Uxin Limited's financial prospects like an expert! This (UXIN) 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 454.3 217.6 90.1 224.2 282.2 292.9 304.0 315.5 327.4 339.9
Revenue Growth, % 0 -52.1 -58.6 148.87 25.86 3.79 3.79 3.79 3.79 3.79
EBITDA -353.9 -170.3 -77.2 -38.2 -49.8 -162.0 -168.1 -174.5 -181.1 -188.0
EBITDA, % -77.9 -78.25 -85.69 -17.05 -17.65 -55.31 -55.31 -55.31 -55.31 -55.31
Depreciation 12.9 23.5 -1.5 .0 -.9 6.9 7.1 7.4 7.7 8.0
Depreciation, % 2.85 10.82 -1.62 -0.00232257 -0.3138 2.34 2.34 2.34 2.34 2.34
EBIT -366.9 -193.8 -75.7 -38.2 -48.9 -168.8 -175.2 -181.9 -188.8 -195.9
EBIT, % -80.75 -89.06 -84.06 -17.05 -17.33 -57.65 -57.65 -57.65 -57.65 -57.65
Total Cash 191.4 65.5 26.4 17.5 12.7 66.7 69.2 71.9 74.6 77.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 220.2 306.8 56.6 30.4 2.2
Account Receivables, % 48.48 140.96 62.78 13.55 0.78354
Inventories 2.7 1.9 9.5 58.4 15.2 25.5 26.4 27.4 28.5 29.6
Inventories, % 0.58454 0.8685 10.59 26.05 5.39 8.7 8.7 8.7 8.7 8.7
Accounts Payable 21.4 17.5 13.9 12.7 11.1 22.1 22.9 23.8 24.7 25.6
Accounts Payable, % 4.71 8.05 15.39 5.66 3.92 7.55 7.55 7.55 7.55 7.55
Capital Expenditure -18.3 -.2 -.1 -2.6 -4.5 -4.1 -4.2 -4.4 -4.5 -4.7
Capital Expenditure, % -4.04 -0.07732847 -0.06282248 -1.14 -1.61 -1.39 -1.39 -1.39 -1.39 -1.39
Tax Rate, % 6.78 6.78 6.78 6.78 6.78 6.78 6.78 6.78 6.78 6.78
EBITAT -365.9 -188.9 -75.7 -38.3 -45.6 -165.6 -171.9 -178.4 -185.2 -192.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -572.8 -255.2 161.7 -64.7 18.7 -292.0 -174.1 -180.7 -187.6 -194.7
WACC, % 8.66 8.63 8.67 8.67 8.56 8.64 8.64 8.64 8.64 8.64
PV UFCF
SUM PV UFCF -820.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -199
Terminal Value -2,991
Present Terminal Value -1,977
Enterprise Value -2,797
Net Debt 99
Equity Value -2,896
Diluted Shares Outstanding, MM 45
Equity Value Per Share -64.62

What You Will Get

  • Editable Forecast Inputs: Adjust key assumptions (growth %, margins, WACC) effortlessly to explore various scenarios.
  • Real-World Data: Uxin Limited’s (UXIN) financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as sales growth, operating margin, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, net present value, and other financial metrics.
  • High-Precision Results: Leverages Uxin Limited's (UXIN) actual financial data for accurate valuation insights.
  • Simplified Scenario Testing: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  • Download: Get the comprehensive Excel file featuring Uxin Limited’s (UXIN) financial data.
  • Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC as per your analysis.
  • Update Automatically: Enjoy real-time updates for intrinsic value and NPV calculations.
  • Test Scenarios: Develop various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose Uxin Limited (UXIN)?

  • Streamlined Process: Skip the complexities – our platform is user-friendly and efficient.
  • Enhanced Accuracy: Access to up-to-date market data minimizes valuation discrepancies.
  • Fully Adaptable: Customize your experience to align with your investment strategies and goals.
  • User-Friendly Interface: Intuitive dashboards make data interpretation straightforward.
  • Backed by Professionals: Developed with insights from industry experts to ensure reliability and effectiveness.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions about trading Uxin Limited (UXIN) shares.
  • Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Uxin Limited (UXIN).
  • Consultants: Provide clients with expert valuation analyses of Uxin Limited (UXIN) swiftly and accurately.
  • Business Owners: Learn about the valuation of companies like Uxin Limited (UXIN) to inform your own business strategies.
  • Finance Students: Explore valuation methodologies using real data and case studies involving Uxin Limited (UXIN).

What the Template Contains

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