Tencent Music Entertainment Group (TME) DCF Valuation

Tencent Music Entertainment Group (TME) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Tencent Music Entertainment Group (TME) 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:

Simplify Tencent Music Entertainment Group (TME) valuation with this customizable DCF Calculator! Featuring real Tencent Music Entertainment Group (TME) financials and adjustable forecast inputs, you can test scenarios and uncover Tencent Music Entertainment Group (TME) fair value in minutes.


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 3,484.7 3,994.2 4,280.7 3,882.7 3,802.3 3,901.4 4,003.1 4,107.4 4,214.4 4,324.3
Revenue Growth, % 0 14.62 7.17 -9.3 -2.07 2.61 2.61 2.61 2.61 2.61
EBITDA 711.2 761.1 651.2 773.8 982.8 783.8 804.2 825.2 846.7 868.8
EBITDA, % 20.41 19.05 15.21 19.93 25.85 20.09 20.09 20.09 20.09 20.09
Depreciation 79.9 112.9 137.1 158.9 137.6 125.1 128.4 131.7 135.1 138.7
Depreciation, % 2.29 2.83 3.2 4.09 3.62 3.21 3.21 3.21 3.21 3.21
EBIT 631.3 648.2 514.1 614.9 845.2 658.7 675.9 693.5 711.6 730.1
EBIT, % 18.12 16.23 12.01 15.84 22.23 16.88 16.88 16.88 16.88 16.88
Total Cash 3,078.6 3,565.4 2,798.5 2,861.2 3,225.3 3,132.8 3,214.5 3,298.2 3,384.2 3,472.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 301.1 383.6 494.6 365.8 399.8
Account Receivables, % 8.64 9.6 11.55 9.42 10.51
Inventories 3.6 2.5 3.3 1.9 1.1 2.5 2.6 2.6 2.7 2.8
Inventories, % 0.10223 0.06174322 0.07681475 0.04940188 0.02882675 0.06380239 0.06380239 0.06380239 0.06380239 0.06380239
Accounts Payable 350.6 488.4 593.1 684.8 685.9 560.4 575.0 590.0 605.4 621.1
Accounts Payable, % 10.06 12.23 13.86 17.64 18.04 14.36 14.36 14.36 14.36 14.36
Capital Expenditure -39.2 -68.6 -377.9 -144.3 -159.5 -152.8 -156.8 -160.8 -165.0 -169.3
Capital Expenditure, % -1.12 -1.72 -8.83 -3.72 -4.19 -3.92 -3.92 -3.92 -3.92 -3.92
Tax Rate, % 18.61 18.61 18.61 18.61 18.61 18.61 18.61 18.61 18.61 18.61
EBITAT 553.7 581.4 428.7 517.0 687.9 561.6 576.2 591.2 606.7 622.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 640.3 682.1 180.9 753.5 633.9 418.8 552.3 566.7 581.4 596.6
WACC, % 7.4 7.41 7.4 7.4 7.39 7.4 7.4 7.4 7.4 7.4
PV UFCF
SUM PV UFCF 2,180.6
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 614
Terminal Value 13,967
Present Terminal Value 9,774
Enterprise Value 11,955
Net Debt -1,030
Equity Value 12,985
Diluted Shares Outstanding, MM 1,584
Equity Value Per Share 8.20

What You Will Get

  • Real TME Financial Data: Pre-filled with Tencent Music’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Tencent Music’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive TME Financials: Gain access to precise pre-loaded historical data and future forecasts for Tencent Music Entertainment Group (TME).
  • 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: Clear charts and summaries to help visualize your valuation outcomes.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Download: Obtain the pre-formatted Excel file containing Tencent Music Entertainment Group’s (TME) 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 instantly compare the results.
  • Make Decisions: Leverage the valuation findings to inform your investment approach.

Why Choose This Calculator?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Feedback: Observe immediate changes to Tencent Music’s valuation as you modify inputs.
  • Preloaded Data: Comes with Tencent Music’s actual financial information for swift evaluations.
  • Preferred by Experts: Utilized by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Tencent Music Entertainment Group (TME) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Tencent Music Entertainment Group (TME).
  • Consultants: Deliver professional valuation insights related to Tencent Music Entertainment Group (TME) to clients quickly and accurately.
  • Business Owners: Understand how large companies like Tencent Music Entertainment Group (TME) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Tencent Music Entertainment Group (TME).

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Tencent Music Entertainment Group (TME).
  • Real-World Data: Tencent Music's historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.

No products were found matching.