Lufax Holding Ltd (LU) DCF Valuation

Lufax Holding Ltd (LU) 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

Lufax Holding Ltd (LU) 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 Lufax Holding Ltd’s financial prospects like an expert! This (LU) DCF Calculator provides pre-filled financial data while offering you the flexibility to customize revenue growth, WACC, profit 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 5,607.4 5,910.2 7,442.0 6,912.3 5,711.2 5,808.7 5,907.8 6,008.6 6,111.1 6,215.4
Revenue Growth, % 0 5.4 25.92 -7.12 -17.38 1.71 1.71 1.71 1.71 1.71
EBITDA .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
EBITDA, % 0 0 0 0 0 0 0 0 0 0
Depreciation 112.0 118.2 113.0 105.7 83.1 98.7 100.4 102.1 103.9 105.6
Depreciation, % 2 2 1.52 1.53 1.45 1.7 1.7 1.7 1.7 1.7
EBIT -112.0 -118.2 -113.0 -105.7 -83.1 -98.7 -100.4 -102.1 -103.9 -105.6
EBIT, % -2 -2 -1.52 -1.53 -1.45 -1.7 -1.7 -1.7 -1.7 -1.7
Total Cash 1,007.4 3,310.2 4,760.5 6,012.7 5,479.3 3,727.6 3,791.2 3,855.9 3,921.7 3,988.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,144.7 2,143.8 2,065.1 1,335.5 732.5
Account Receivables, % 38.25 36.27 27.75 19.32 12.83
Inventories -2,546.3 -4,716.8 -4,250.8 -3,985.8 17,243.0 -1,626.4 -1,654.2 -1,682.4 -1,711.1 -1,740.3
Inventories, % -45.41 -79.81 -57.12 -57.66 301.91 -28 -28 -28 -28 -28
Accounts Payable 72.1 59.4 55.0 26.5 19.1 43.5 44.3 45.0 45.8 46.6
Accounts Payable, % 1.29 1 0.7387 0.38314 0.33399 0.74917 0.74917 0.74917 0.74917 0.74917
Capital Expenditure -24.9 -28.3 -21.0 -16.8 -6.6 -18.2 -18.5 -18.8 -19.1 -19.4
Capital Expenditure, % -0.44411 -0.47873 -0.28179 -0.24351 -0.11597 -0.31282 -0.31282 -0.31282 -0.31282 -0.31282
Tax Rate, % 46.09 46.09 46.09 46.09 46.09 46.09 46.09 46.09 46.09 46.09
EBITAT -76.8 -81.5 -81.1 -70.6 -44.8 -65.2 -66.3 -67.4 -68.6 -69.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 483.9 2,167.1 -380.8 454.4 -20,601.6 18,080.1 17.5 17.8 18.1 18.4
WACC, % 13.01 13.08 13.55 12.72 10.56 12.58 12.58 12.58 12.58 12.58
PV UFCF
SUM PV UFCF 16,106.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 19
Terminal Value 177
Present Terminal Value 98
Enterprise Value 16,205
Net Debt 721
Equity Value 15,484
Diluted Shares Outstanding, MM 574
Equity Value Per Share 27.00

What You Will Get

  • Real LU Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Testing: Explore various scenarios to assess Lufax's future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • 🔍 Real-Life LU Financials: Pre-filled historical and projected data for Lufax Holding Ltd (LU).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Lufax’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Lufax’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based Lufax DCF Calculator for (LU).
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other key inputs.
  3. Instant Calculations: The model automatically recalculates Lufax’s intrinsic value based on your inputs.
  4. Test Scenarios: Experiment with various assumptions to see how they impact the valuation.
  5. Analyze and Decide: Leverage the results to inform your investment or financial assessments.

Why Choose This Calculator for Lufax Holding Ltd (LU)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Feedback: Witness immediate updates to Lufax’s valuation as you tweak inputs.
  • Pre-Configured Data: Comes equipped with Lufax’s latest financial figures for swift evaluations.
  • Relied Upon by Experts: Preferred by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and precise valuation models for analyzing Lufax Holding Ltd (LU) investments.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver clients with reliable valuation insights specific to Lufax Holding Ltd (LU).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling related to Lufax Holding Ltd (LU).
  • Tech Enthusiasts: Gain insights into how fintech companies like Lufax Holding Ltd (LU) are valued in the market.

What the Template Contains

  • Preloaded LU Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.