Noah Holdings Limited (NOAH) DCF Valuation

Noah Holdings Limited (NOAH) 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

Noah Holdings Limited (NOAH) 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 determine the intrinsic value of Noah Holdings Limited? Our (NOAH) DCF Calculator integrates real-world data along with comprehensive customization features, enabling you to refine your forecasts and enhance your investment strategies.


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 464.8 453.0 588.3 424.9 451.5 458.0 464.7 471.5 478.3 485.3
Revenue Growth, % 0 -2.54 29.86 -27.78 6.27 1.45 1.45 1.45 1.45 1.45
EBITDA 139.8 185.9 184.4 170.5 172.1 165.6 168.0 170.4 172.9 175.4
EBITDA, % 30.08 41.05 31.34 40.14 38.12 36.15 36.15 36.15 36.15 36.15
Depreciation 14.4 13.5 20.1 21.4 21.7 17.7 18.0 18.2 18.5 18.8
Depreciation, % 3.11 2.98 3.41 5.03 4.8 3.87 3.87 3.87 3.87 3.87
EBIT 125.4 172.5 164.3 149.2 150.5 147.9 150.0 152.2 154.4 156.6
EBIT, % 26.98 38.07 27.93 35.11 33.32 32.28 32.28 32.28 32.28 32.28
Total Cash 693.2 701.6 479.3 646.8 763.5 441.1 447.5 454.0 460.6 467.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 107.3 125.3 165.6 125.0 113.2
Account Receivables, % 23.09 27.66 28.15 29.43 25.08
Inventories .9 1.4 .1 3.2 .0 1.2 1.2 1.2 1.2 1.2
Inventories, % 0.19426 0.30228 0.01187954 0.74839 0 0.25136 0.25136 0.25136 0.25136 0.25136
Accounts Payable .0 7.3 9.8 16.1 14.3 9.4 9.5 9.7 9.8 9.9
Accounts Payable, % 0 1.62 1.67 3.78 3.17 2.05 2.05 2.05 2.05 2.05
Capital Expenditure -9.0 -7.1 -311.2 -8.6 -21.6 -57.9 -58.7 -59.6 -60.5 -61.3
Capital Expenditure, % -1.93 -1.56 -52.9 -2.02 -4.79 -12.64 -12.64 -12.64 -12.64 -12.64
Tax Rate, % 20.1 20.1 20.1 20.1 20.1 20.1 20.1 20.1 20.1 20.1
EBITAT 107.4 248.6 127.1 126.7 120.2 126.5 128.4 130.2 132.1 134.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 4.7 243.9 -200.6 183.2 133.5 71.3 85.9 87.2 88.4 89.7
WACC, % 8.01 8.02 8 8.01 8 8.01 8.01 8.01 8.01 8.01
PV UFCF
SUM PV UFCF 334.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 92
Terminal Value 1,523
Present Terminal Value 1,036
Enterprise Value 1,371
Net Debt -693
Equity Value 2,064
Diluted Shares Outstanding, MM 69
Equity Value Per Share 29.70

What You Will Get

  • Accurate NOAH Financials: Access to both 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 automatically.
  • Scenario Analysis: Evaluate multiple scenarios to assess Noah Holdings' future performance.
  • User-Friendly Design: Designed for professionals while remaining easy to use for newcomers.

Key Features

  • Real-Life NOAH Data: Pre-filled with Noah Holdings Limited's historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures as needed.
  • Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Testing: Develop various forecast scenarios to evaluate different valuation results.
  • User-Friendly Design: Intuitive, organized, and suitable for both professionals and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Noah Holdings Limited’s (NOAH) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Noah Holdings Limited’s (NOAH) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Noah Holdings Limited (NOAH)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Feedback: Monitor immediate changes to Noah’s valuation as you tweak the inputs.
  • Pre-Loaded Data: Comes with Noah’s current financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making educated choices.

Who Should Use Noah Holdings Limited (NOAH)?

  • Investors: Gain insights and make informed decisions with a trusted investment platform.
  • Financial Analysts: Streamline your analysis with comprehensive data and tools tailored for efficiency.
  • Consultants: Easily customize reports and presentations to meet client needs using our resources.
  • Finance Enthusiasts: Enhance your knowledge of investment strategies with access to expert insights and market trends.
  • Educators and Students: Utilize our materials as a valuable resource for finance education and practical applications.

What the Template Contains for Noah Holdings Limited (NOAH)

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations specific to NOAH.
  • Real-World Data: Historical and projected financials for Noah Holdings Limited preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into NOAH's performance.
  • Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable insights regarding NOAH.

No products were found matching.