Cango Inc. (CANG) DCF Valuation

Cango Inc. (CANG) 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

Cango Inc. (CANG) 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 Cango Inc. (CANG) valuation with this customizable DCF Calculator! Featuring real Cango Inc. (CANG) financials and adjustable forecast inputs, you can test scenarios and uncover Cango Inc. (CANG) 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 197.3 281.2 537.4 271.4 233.2 274.0 322.0 378.4 444.6 522.5
Revenue Growth, % 0 42.52 91.08 -49.5 -14.06 17.51 17.51 17.51 17.51 17.51
EBITDA 70.1 60.2 4.8 -129.8 10.7 8.0 9.4 11.1 13.0 15.3
EBITDA, % 35.54 21.41 0.90023 -47.82 4.6 2.92 2.92 2.92 2.92 2.92
Depreciation 1.4 1.3 1.2 2.4 2.6 1.9 2.2 2.6 3.0 3.5
Depreciation, % 0.72684 0.46502 0.21712 0.88314 1.1 0.67752 0.67752 0.67752 0.67752 0.67752
EBIT 68.7 58.9 3.7 -132.2 8.2 6.2 7.2 8.5 10.0 11.7
EBIT, % 34.81 20.94 0.68311 -48.71 3.51 2.25 2.25 2.25 2.25 2.25
Total Cash 356.2 790.5 552.7 317.9 226.9 272.5 320.3 376.3 442.2 519.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 254.7 348.9 338.9 215.4 63.8
Account Receivables, % 129.09 124.07 63.07 79.36 27.35
Inventories 133.0 1.3 8.4 .0 .0 38.1 44.7 52.6 61.8 72.6
Inventories, % 67.43 0.47227 1.56 0 0 13.89 13.89 13.89 13.89 13.89
Accounts Payable 1.1 .7 .5 3.4 3.3 2.0 2.3 2.7 3.2 3.7
Accounts Payable, % 0.57174 0.24803 0.1021 1.26 1.4 0.71692 0.71692 0.71692 0.71692 0.71692
Capital Expenditure -5.9 -.7 -2.6 -.6 -.2 -2.2 -2.6 -3.1 -3.6 -4.3
Capital Expenditure, % -2.99 -0.26118 -0.48249 -0.23339 -0.10486 -0.81394 -0.81394 -0.81394 -0.81394 -0.81394
Tax Rate, % 168.14 168.14 168.14 168.14 168.14 168.14 168.14 168.14 168.14 168.14
EBITAT 55.0 53.0 -2.5 -168.0 -5.6 3.3 3.9 4.6 5.4 6.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -336.1 90.7 -1.2 -31.4 148.1 -175.3 -38.3 -45.0 -52.9 -62.2
WACC, % 6.81 6.82 6.74 6.83 6.74 6.79 6.79 6.79 6.79 6.79
PV UFCF
SUM PV UFCF -320.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -63
Terminal Value -1,326
Present Terminal Value -955
Enterprise Value -1,275
Net Debt -127
Equity Value -1,148
Diluted Shares Outstanding, MM 122
Equity Value Per Share -9.44

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Cango Inc.’s financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive Cango Financials: Gain access to reliable pre-loaded historical data and forward-looking projections.
  • Adjustable Forecast Assumptions: Modify highlighted cells such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Designed for All Users: An intuitive framework tailored for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Cango Inc.'s (CANG) preloaded financial data.
  • 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures to fit your analysis.
  • 3. Analyze Results in Real-Time: The DCF model will automatically compute intrinsic value and NPV based on your inputs.
  • 4. Explore Different Scenarios: Evaluate various forecasts to understand the potential valuation impacts.
  • 5. Present with Assurance: Share detailed valuation insights confidently to guide your investment decisions.

Why Choose the Cango Inc. (CANG) Calculator?

  • Accuracy: Utilizes real Cango Inc. financials to ensure data precision.
  • Flexibility: Allows users to freely test and adjust inputs as needed.
  • Time-Saving: Eliminate the complexity of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected by CFOs.
  • User-Friendly: Designed for ease of use, suitable for those without advanced financial modeling skills.

Who Should Use Cango Inc. (CANG)?

  • Professional Investors: Develop comprehensive and accurate valuation models for investment analysis.
  • Corporate Finance Teams: Evaluate valuation scenarios to support strategic decision-making.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Cango Inc. (CANG).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insights into how companies like Cango Inc. (CANG) are valued in the technology sector.

What the Template Contains

  • Historical Data: Includes Cango Inc.'s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Cango Inc.'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 Cango Inc.'s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.