Baozun Inc. (BZUN) DCF Valuation

Baozun Inc. (BZUN) 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

Baozun Inc. (BZUN) 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 Baozun Inc.'s financial prospects like an expert! This (BZUN) DCF Calculator comes with pre-filled financial data and offers the flexibility to modify revenue growth, WACC, margins, and other critical 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 997.5 1,213.2 1,287.8 1,151.4 1,207.7 1,274.4 1,344.7 1,418.9 1,497.2 1,579.8
Revenue Growth, % 0 21.62 6.15 -10.6 4.9 5.52 5.52 5.52 5.52 5.52
EBITDA 72.6 82.2 15.0 -44.8 10.4 31.1 32.8 34.6 36.5 38.5
EBITDA, % 7.28 6.78 1.17 -3.89 0.86185 2.44 2.44 2.44 2.44 2.44
Depreciation 16.5 20.8 28.4 26.9 34.5 27.4 28.9 30.5 32.2 34.0
Depreciation, % 1.65 1.71 2.2 2.34 2.86 2.15 2.15 2.15 2.15 2.15
EBIT 56.1 61.4 -13.3 -71.7 -24.1 3.7 3.9 4.1 4.3 4.5
EBIT, % 5.63 5.06 -1.03 -6.23 -1.99 0.28689 0.28689 0.28689 0.28689 0.28689
Total Cash 272.5 689.2 631.4 416.6 393.4 514.6 543.0 573.0 604.6 638.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 292.8 351.0 372.8 327.0 311.3
Account Receivables, % 29.35 28.94 28.95 28.4 25.78
Inventories 122.9 140.6 147.1 129.2 143.2 148.9 157.1 165.8 174.9 184.6
Inventories, % 12.32 11.59 11.43 11.23 11.86 11.68 11.68 11.68 11.68 11.68
Accounts Payable 149.1 57.8 67.7 65.1 77.2 94.3 99.5 105.0 110.8 116.9
Accounts Payable, % 14.95 4.76 5.26 5.65 6.4 7.4 7.4 7.4 7.4 7.4
Capital Expenditure -12.5 -15.2 -39.1 -28.4 -22.6 -25.2 -26.6 -28.0 -29.6 -31.2
Capital Expenditure, % -1.25 -1.25 -3.04 -2.46 -1.87 -1.98 -1.98 -1.98 -1.98 -1.98
Tax Rate, % -32.1 -32.1 -32.1 -32.1 -32.1 -32.1 -32.1 -32.1 -32.1 -32.1
EBITAT 45.3 47.7 -18.1 -75.0 -31.8 3.4 3.5 3.7 3.9 4.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -217.3 -114.0 -47.3 -15.4 -6.1 -32.1 -17.0 -17.9 -18.9 -20.0
WACC, % 4.39 4.3 4.98 4.98 4.98 4.73 4.73 4.73 4.73 4.73
PV UFCF
SUM PV UFCF -93.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -20
Terminal Value -747
Present Terminal Value -593
Enterprise Value -687
Net Debt 83
Equity Value -770
Diluted Shares Outstanding, MM 60
Equity Value Per Share -12.93

What You Will Get

  • Real BZUN Financial Data: Pre-filled with Baozun Inc.’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 Baozun Inc.’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 Data: Baozun Inc.'s historical financial statements and pre-filled projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Observe Baozun Inc.'s intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
  • Designed for Precision: A reliable resource for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Baozun Inc. (BZUN) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Baozun Inc. (BZUN)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Baozun Inc. (BZUN)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your analysis needs.
  • Real-Time Feedback: Observe immediate updates to Baozun’s valuation with input changes.
  • Pre-Configured Data: Comes with Baozun’s latest financial metrics for swift evaluations.
  • Relied Upon by Experts: Utilized by investors and analysts to guide strategic decisions.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessment related to Baozun Inc. (BZUN).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Baozun Inc. (BZUN).
  • Students and Educators: Utilize real-world data to enhance learning and practice financial modeling techniques.
  • Tech Enthusiasts: Gain insights into how e-commerce companies like Baozun Inc. (BZUN) are valued in the market.

What the Template Contains

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