Alibaba Group Holding Limited (BABA) DCF Valuation

Alibaba Group Holding Limited (BABA) DCF Valuation
  • Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • Pré-Construídos Para Uso Rápido E Eficiente
  • Não É Necessária Experiência; Fácil De Seguir

Alibaba Group Holding Limited (BABA) 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:

Discover the true potential of Alibaba Group Holding Limited (BABA) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate the effects of changes on Alibaba Group Holding Limited (BABA) valuation – all within a single Excel template.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020
AY2
2021
AY3
2022
AY4
2023
AY5
2024
FY1
2025
FY2
2026
FY3
2027
FY4
2028
FY5
2029
Revenue 69,842.6 98,285.7 116,889.8 119,030.8 128,962.5 138,330.3 148,378.7 159,156.9 170,718.1 183,119.1
Revenue Growth, % 0 40.72 18.93 1.83 8.34 7.26 7.26 7.26 7.26 7.26
EBITDA 25,457.5 21,581.7 19,808.4 21,094.4 22,473.4 30,571.6 32,792.4 35,174.4 37,729.5 40,470.2
EBITDA, % 36.45 21.96 16.95 17.72 17.43 22.1 22.1 22.1 22.1 22.1
Depreciation 5,786.4 6,449.7 6,265.7 5,228.6 6,098.1 8,114.1 8,703.5 9,335.7 10,013.9 10,741.3
Depreciation, % 8.28 6.56 5.36 4.39 4.73 5.87 5.87 5.87 5.87 5.87
EBIT 19,671.1 15,132.0 13,542.8 15,865.9 16,375.3 22,457.6 24,088.9 25,838.7 27,715.6 29,728.9
EBIT, % 28.16 15.4 11.59 13.33 12.7 16.23 16.23 16.23 16.23 16.23
Total Cash 49,769.1 66,243.5 62,357.5 71,864.9 78,244.6 86,609.3 92,900.6 99,649.0 106,887.5 114,651.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4,222.4 5,131.5 6,166.2 5,642.1 5,336.1
Account Receivables, % 6.05 5.22 5.28 4.74 4.14
Inventories 2,036.0 3,817.2 4,122.6 3,911.6 3,488.6 4,514.4 4,842.3 5,194.0 5,571.3 5,976.0
Inventories, % 2.92 3.88 3.53 3.29 2.71 3.26 3.26 3.26 3.26 3.26
Accounts Payable 9,204.3 12,930.7 14,689.6 14,164.0 .0 14,054.7 15,075.7 16,170.8 17,345.4 18,605.4
Accounts Payable, % 13.18 13.16 12.57 11.9 0 10.16 10.16 10.16 10.16 10.16
Capital Expenditure -6,219.0 -5,917.4 -7,306.7 -4,707.0 -4,512.1 -7,920.5 -8,495.9 -9,113.0 -9,775.0 -10,485.0
Capital Expenditure, % -8.9 -6.02 -6.25 -3.95 -3.5 -5.73 -5.73 -5.73 -5.73 -5.73
Tax Rate, % 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25
EBITAT 17,639.4 13,761.1 14,156.6 12,948.0 12,895.9 19,806.4 21,245.1 22,788.4 24,443.7 26,219.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 20,152.7 15,329.5 13,534.5 13,679.0 1,046.9 31,332.5 21,634.9 23,206.5 24,892.2 26,700.4
WACC, % 6.29 6.31 6.4 6.21 6.19 6.28 6.28 6.28 6.28 6.28
PV UFCF
SUM PV UFCF 107,166.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 27,234
Terminal Value 636,339
Present Terminal Value 469,282
Enterprise Value 576,449
Net Debt -5,825
Equity Value 582,274
Diluted Shares Outstanding, MM 2,545
Equity Value Per Share 228.80

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real BABA financials.
  • Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe how your inputs affect Alibaba’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Customizable Revenue Assumptions: Adjust key metrics such as sales growth, profit margins, and operating expenses.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and other financial metrics in real-time.
  • High-Precision Analysis: Incorporates Alibaba's actual financial data for accurate valuation results.
  • Effortless Scenario Testing: Evaluate various scenarios and analyze results with ease.
  • Efficiency Booster: Streamline your workflow by avoiding the complexities of building valuation models from the ground up.

How It Works

  1. Download the Template: Get immediate access to the Excel-based BABA DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other parameters.
  3. Instant Calculations: The model automatically refreshes Alibaba’s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.

Why Choose Alibaba Group Holding Limited (BABA) Stock?

  • Global Reach: Benefit from Alibaba's extensive international market presence.
  • Diverse Revenue Streams: Enjoy the stability offered by multiple business segments, including e-commerce and cloud computing.
  • Innovative Technology: Leverage Alibaba's cutting-edge technology to stay ahead in the digital economy.
  • Strong Growth Potential: Tap into the significant growth opportunities in the Asian markets and beyond.
  • Expert Analysis: Rely on insights from industry experts who recognize Alibaba's market leadership.

Who Should Use This Product?

  • Investors: Evaluate Alibaba’s valuation before making stock trades.
  • CFOs and Financial Analysts: Enhance valuation workflows and assess financial forecasts.
  • Startup Founders: Understand the valuation methods applied to large public companies like Alibaba.
  • Consultants: Provide comprehensive valuation reports for your clientele.
  • Students and Educators: Utilize real-world examples to learn and teach valuation strategies.

What the Template Contains

  • Historical Data: Includes Alibaba Group’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Alibaba Group’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Alibaba Group’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.