Xunlei Limited (XNET) DCF Valuation

Xunlei Limited (XNET) 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

Xunlei Limited (XNET) 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:

Enhance your investment strategy with the Xunlei Limited (XNET) DCF Calculator! Analyze genuine Xunlei financials, adjust growth predictions and expenses, and instantly observe how these changes affect Xunlei Limited's (XNET) intrinsic value.


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 180.7 186.4 238.8 341.5 363.7 437.2 525.5 631.7 759.3 912.7
Revenue Growth, % 0 3.16 28.12 43.02 6.51 20.2 20.2 20.2 20.2 20.2
EBITDA -36.0 1.6 10.5 29.3 26.0 .9 1.1 1.3 1.6 1.9
EBITDA, % -19.93 0.85475 4.38 8.58 7.15 0.20715 0.20715 0.20715 0.20715 0.20715
Depreciation 12.7 14.2 9.4 3.8 6.1 18.7 22.4 26.9 32.4 38.9
Depreciation, % 7.01 7.61 3.93 1.12 1.67 4.27 4.27 4.27 4.27 4.27
EBIT -48.7 -12.6 1.1 25.5 19.9 -17.7 -21.3 -25.6 -30.8 -37.0
EBIT, % -26.94 -6.75 0.45146 7.47 5.47 -4.06 -4.06 -4.06 -4.06 -4.06
Total Cash 265.3 255.1 239.0 262.3 271.9 394.8 474.6 570.5 685.7 824.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 29.2 33.9 41.5 43.0 43.6
Account Receivables, % 16.14 18.2 17.39 12.59 11.97
Inventories 5.5 1.7 1.4 .5 2.2 4.6 5.6 6.7 8.1 9.7
Inventories, % 3.06 0.92611 0.57081 0.13382 0.61008 1.06 1.06 1.06 1.06 1.06
Accounts Payable 24.2 20.6 26.4 25.4 24.4 43.5 52.2 62.8 75.5 90.7
Accounts Payable, % 13.4 11.08 11.06 7.45 6.72 9.94 9.94 9.94 9.94 9.94
Capital Expenditure -15.1 -13.6 -13.3 -15.0 -4.5 -23.5 -28.2 -33.9 -40.8 -49.0
Capital Expenditure, % -8.36 -7.3 -5.56 -4.39 -1.23 -5.37 -5.37 -5.37 -5.37 -5.37
Tax Rate, % 22.68 22.68 22.68 22.68 22.68 22.68 22.68 22.68 22.68 22.68
EBITAT -53.3 -13.7 1.3 21.5 15.4 -16.4 -19.7 -23.7 -28.5 -34.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -66.3 -17.7 -4.1 8.8 13.7 -27.8 -31.1 -37.4 -45.0 -54.1
WACC, % 9.06 9.06 9.06 8.91 8.84 8.98 8.98 8.98 8.98 8.98
PV UFCF
SUM PV UFCF -147.7
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) -55
Terminal Value -684
Present Terminal Value -445
Enterprise Value -593
Net Debt -148
Equity Value -445
Diluted Shares Outstanding, MM 65
Equity Value Per Share -6.80

What You Will Receive

  • Adjustable Forecast Inputs: Easily modify assumptions (growth %, profit margins, WACC) to explore various scenarios.
  • Comprehensive Data: Xunlei Limited’s (XNET) financial information pre-loaded to facilitate your analysis.
  • Instant DCF Outputs: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
  • Tailored and Professional: A refined Excel model that can be customized to meet your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive DCF Calculator: Offers both unlevered and levered DCF valuation models tailored for Xunlei Limited (XNET).
  • WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Xunlei Limited (XNET).
  • Interactive Dashboard and Charts: Visual representations provide a summary of essential valuation metrics for straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Xunlei Limited’s (XNET) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Xunlei Limited’s (XNET) intrinsic value.
  • Step 5: Make informed investment choices or create reports based on the outputs.

Why Choose This Calculator for Xunlei Limited (XNET)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
  • Accurate Data: Xunlei Limited’s historical and projected financials are preloaded for precise calculations.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Step-by-step guidance ensures a seamless experience.

Who Should Use This Product?

  • Investors: Assess Xunlei Limited’s (XNET) market performance prior to making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Understand the valuation strategies of established tech companies like Xunlei Limited.
  • Consultants: Provide comprehensive valuation analyses and reports for clients in the tech sector.
  • Students and Educators: Utilize current data to learn and teach valuation principles effectively.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Xunlei Limited (XNET) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Xunlei Limited (XNET).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.

No products were found matching.