Jiayin Group Inc. (JFIN) DCF Valuation

Jiayin Group Inc. (JFIN) 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

Jiayin Group Inc. (JFIN) 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:

Explore the financial future of Jiayin Group Inc. (JFIN) with our user-friendly DCF Calculator! Enter your predictions for growth, margins, and expenses to calculate the intrinsic value of Jiayin Group Inc. (JFIN) and enhance your investment strategy.


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 305.6 178.2 244.0 448.3 749.1 1,022.7 1,396.3 1,906.2 2,602.4 3,552.9
Revenue Growth, % 0 -41.7 36.94 83.74 67.11 36.52 36.52 36.52 36.52 36.52
EBITDA 75.7 44.6 61.3 163.3 183.9 278.0 379.5 518.1 707.4 965.7
EBITDA, % 24.77 25.02 25.14 36.44 24.55 27.18 27.18 27.18 27.18 27.18
Depreciation 2.4 3.2 2.1 1.4 1.3 8.0 11.0 15.0 20.5 27.9
Depreciation, % 0.79411 1.78 0.88032 0.30449 0.17306 0.78663 0.78663 0.78663 0.78663 0.78663
EBIT 73.3 41.4 59.2 162.0 182.6 270.0 368.5 503.1 686.9 937.8
EBIT, % 23.97 23.24 24.26 36.13 24.37 26.4 26.4 26.4 26.4 26.4
Total Cash 26.3 16.1 25.0 39.9 50.7 89.1 121.6 166.0 226.6 309.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 15.1 21.7 68.8 280.3 552.6
Account Receivables, % 4.94 12.16 28.22 62.53 73.76
Inventories -17.9 -4.4 -5.1 .3 .0 -21.2 -28.9 -39.4 -53.8 -73.5
Inventories, % -5.86 -2.45 -2.1 0.0618387 0.0000000183 -2.07 -2.07 -2.07 -2.07 -2.07
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 -3.8 -.1 -.4 -16.4 -4.3 -11.6 -15.9 -21.7 -29.6 -40.5
Capital Expenditure, % -1.24 -0.06522274 -0.15546 -3.66 -0.57697 -1.14 -1.14 -1.14 -1.14 -1.14
Tax Rate, % 16.02 16.02 16.02 16.02 16.02 16.02 16.02 16.02 16.02 16.02
EBITAT 68.5 28.6 47.7 143.9 153.3 224.6 306.6 418.6 571.5 780.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 70.0 11.5 3.0 -88.0 -121.7 423.2 173.8 237.2 323.8 442.1
WACC, % 8.4 8.38 8.39 8.39 8.39 8.39 8.39 8.39 8.39 8.39
PV UFCF
SUM PV UFCF 1,254.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 451
Terminal Value 7,058
Present Terminal Value 4,717
Enterprise Value 5,972
Net Debt -44
Equity Value 6,016
Diluted Shares Outstanding, MM 53
Equity Value Per Share 112.46

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Jiayin Group Inc. (JFIN)’s financial data pre-loaded to kickstart your analysis.
  • Automatic DCF Outputs: The template automatically computes Net Present Value (NPV) and intrinsic value for your convenience.
  • Customizable and Professional: A sleek Excel model that can be tailored to fit your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.

Key Features

  • Accurate Jiayin Financial Data: Access reliable pre-loaded historical figures and future forecasts.
  • Tailored Forecast Inputs: Modify yellow-highlighted fields such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to clearly present your valuation findings.
  • Designed for All Skill Levels: An intuitive layout suitable for investors, CFOs, and consultants alike.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Jiayin Group Inc.'s (JFIN) data.
  • Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see updated results, including Jiayin Group Inc.'s (JFIN) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose Jiayin Group Inc. (JFIN)?

  • Streamlined Processes: Our platform eliminates the hassle of manual calculations – it's ready for immediate use.
  • Enhanced Precision: Accurate financial insights and methodologies minimize valuation discrepancies.
  • Completely Adaptable: Modify the model to suit your unique assumptions and forecasts.
  • User-Friendly Design: Intuitive visuals and outputs facilitate straightforward analysis of results.
  • Endorsed by Professionals: Crafted for experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Finance Students: Explore financial modeling techniques and apply them to real-world data using Jiayin Group Inc. (JFIN).
  • Academics: Integrate advanced valuation models into your academic courses or research projects related to Jiayin Group Inc. (JFIN).
  • Investors: Validate your investment hypotheses and assess valuation results for Jiayin Group Inc. (JFIN).
  • Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for Jiayin Group Inc. (JFIN).
  • Small Business Owners: Understand the analytical frameworks used for evaluating large public companies like Jiayin Group Inc. (JFIN).

What the Template Contains

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

No products were found matching.