CNFinance Holdings Limited (CNF) DCF Valuation

CNFinance Holdings Limited (CNF) 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

CNFinance Holdings Limited (CNF) 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:

Looking to evaluate the intrinsic value of CNFinance Holdings Limited? Our CNF DCF Calculator integrates real-world data with extensive customization features, enabling you to refine your projections and make more informed investment choices.


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 245.1 178.6 85.3 146.6 115.7 107.5 99.8 92.7 86.1 80.0
Revenue Growth, % 0 -27.15 -52.25 71.97 -21.07 -7.13 -7.13 -7.13 -7.13 -7.13
EBITDA .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
EBITDA, % 0 0 0 0 0 0 0 0 0 0
Depreciation 1.5 .8 .5 .3 .2 .5 .4 .4 .4 .3
Depreciation, % 0.61032 0.46408 0.6142 0.20974 0.20756 0.42118 0.42118 0.42118 0.42118 0.42118
EBIT -1.5 -.8 -.5 -.3 -.2 -.5 -.4 -.4 -.4 -.3
EBIT, % -0.61032 -0.46408 -0.6142 -0.20974 -0.20756 -0.42118 -0.42118 -0.42118 -0.42118 -0.42118
Total Cash 341.7 341.6 476.4 2,247,486.4 274.3 107.5 99.8 92.7 86.1 80.0
Total Cash, percent .0 .0 .0 1.5 .0 .0 .0 .0 .0 .0
Account Receivables 9.1 5.2 37.3 .0 78.4
Account Receivables, % 3.71 2.88 43.72 0 67.75
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure -.6 -.4 -.5 -12.3 -15.7 -5.0 -4.6 -4.3 -4.0 -3.7
Capital Expenditure, % -0.24822 -0.24722 -0.61162 -8.4 -13.56 -4.61 -4.61 -4.61 -4.61 -4.61
Tax Rate, % 19.95 19.95 19.95 19.95 19.95 19.95 19.95 19.95 19.95 19.95
EBITAT -1.1 -.6 -.4 -.2 -.2 -.3 -.3 -.3 -.3 -.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -9.3 3.7 -32.5 25.0 -94.1 48.2 -2.7 -2.5 -2.3 -2.2
WACC, % 6.42 6.13 6.04 6.77 6.91 6.46 6.46 6.46 6.46 6.46
PV UFCF
SUM PV UFCF 37.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -2
Terminal Value -49
Present Terminal Value -36
Enterprise Value 1
Net Debt 784
Equity Value -782
Diluted Shares Outstanding, MM 72
Equity Value Per Share -10.82

What You Will Receive

  • Adjustable Forecast Inputs: Effortlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Current Market Data: CNFinance Holdings Limited’s financial data pre-loaded to facilitate your analysis.
  • Instant DCF Outputs: The template automatically computes Net Present Value (NPV) and intrinsic value for your convenience.
  • Tailored and Professional: A sophisticated Excel model that meets your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Pre-Loaded Data: CNFinance Holdings Limited’s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Edit WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: See CNFinance Holdings Limited’s intrinsic value recalculate in real time.
  • Clear Visual Outputs: Dashboard charts display valuation results and key metrics.
  • Built for Accuracy: A professional tool for analysts, investors, and finance experts.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based CNF DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates CNFinance's intrinsic value.
  4. Test Scenarios: Explore various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Leverage the results to inform your investment or financial strategies.

Why Choose CNFinance Holdings Limited (CNF) Calculator?

  • Precision: Utilizes authentic CNFinance financial data to ensure accuracy.
  • Versatility: Built for users to explore and adjust inputs without restrictions.
  • Efficiency: Avoid the complexities of constructing a financial model from the ground up.
  • Expert-Level: Crafted with the expertise and usability expected at the CFO level.
  • Intuitive: Simple to navigate, making it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Finance Students: Master financial modeling and apply it to real-world scenarios using CNFinance data.
  • Academics: Utilize industry-standard valuation models in your teaching and research involving CNF.
  • Investors: Evaluate your investment strategies and assess valuation metrics for CNFinance Holdings Limited (CNF).
  • Analysts: Enhance your analysis with a customizable DCF model tailored for CNF.
  • Small Business Owners: Understand the valuation methods used for analyzing companies like CNFinance Holdings Limited (CNF).

What the Template Contains

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

No products were found matching.