Pinduoduo Inc. (PDD) DCF Valuation

Pinduoduo Inc. (PDD) 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

Pinduoduo Inc. (PDD) 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 outlook of Pinduoduo Inc. (PDD) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Pinduoduo Inc. (PDD) and enhance your investment decision-making.


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 4,130.0 8,151.5 12,872.9 17,888.8 33,931.1 36,358.8 38,960.1 41,747.6 44,734.6 47,935.2
Revenue Growth, % 0 97.37 57.92 38.97 89.68 7.15 7.15 7.15 7.15 7.15
EBITDA -1,082.5 -1,196.0 1,716.9 5,371.9 8,150.5 1,927.4 2,065.3 2,213.0 2,371.4 2,541.0
EBITDA, % -26.21 -14.67 13.34 30.03 24.02 5.3 5.3 5.3 5.3 5.3
Depreciation 87.4 109.7 252.7 374.8 107.7 569.9 610.7 654.4 701.2 751.3
Depreciation, % 2.12 1.35 1.96 2.09 0.31749 1.57 1.57 1.57 1.57 1.57
EBIT -1,169.9 -1,305.7 1,464.2 4,997.1 8,042.8 1,357.5 1,454.6 1,558.7 1,670.2 1,789.7
EBIT, % -28.33 -16.02 11.37 27.93 23.7 3.73 3.73 3.73 3.73 3.73
Total Cash 5,625.6 11,916.8 12,734.9 20,475.8 29,761.7 35,387.3 37,919.2 40,632.2 43,539.3 46,654.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 535.3 .0 459.2 1,018.1
Account Receivables, % 0 6.57 0 2.57 3
Inventories .0 235.5 1.9 .0 -16.4 207.6 222.5 238.4 255.5 273.7
Inventories, % 0 2.89 0.01511017 0 -0.04823752 0.57107 0.57107 0.57107 0.57107 0.57107
Accounts Payable 4,142.6 7,532.1 8,832.4 9,220.7 12,592.3 25,427.2 27,246.4 29,195.8 31,284.7 33,523.1
Accounts Payable, % 100.31 92.4 68.61 51.54 37.11 69.93 69.93 69.93 69.93 69.93
Capital Expenditure -3.8 -5.9 -450.4 -87.1 -80.0 -318.9 -341.7 -366.1 -392.3 -420.4
Capital Expenditure, % -0.09102284 -0.07235611 -3.5 -0.48692 -0.23578 -0.877 -0.877 -0.877 -0.877 -0.877
Tax Rate, % 16.49 16.49 16.49 16.49 16.49 16.49 16.49 16.49 16.49 16.49
EBITAT -1,096.7 -1,317.7 1,203.0 4,327.4 6,716.8 1,210.9 1,297.6 1,390.4 1,489.9 1,596.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 3,129.6 1,404.7 3,074.4 4,546.1 9,573.7 14,208.4 3,307.8 3,544.5 3,798.1 4,069.8
WACC, % 7.74 7.75 7.74 7.74 7.74 7.74 7.74 7.74 7.74 7.74
PV UFCF
SUM PV UFCF 24,493.3
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 4,090
Terminal Value 56,488
Present Terminal Value 38,910
Enterprise Value 63,403
Net Debt -6,800
Equity Value 70,203
Diluted Shares Outstanding, MM 1,460
Equity Value Per Share 48.09

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real PDD financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the impact of your inputs on Pinduoduo’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • 🔍 Real-Life PDD Financials: Pre-filled historical and projected data for Pinduoduo Inc. (PDD).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Pinduoduo’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Pinduoduo’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: Obtain and open the Excel file containing Pinduoduo Inc.'s (PDD) financial data.
  • 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
  • 3. Instant Results: The DCF model automatically computes intrinsic value and NPV in real-time.
  • 4. Explore Different Scenarios: Analyze various forecasts to evaluate distinct valuation possibilities.
  • 5. Present with Assurance: Deliver expert valuation insights to bolster your decision-making process.

Why Choose Pinduoduo Inc. (PDD)?

  • Innovative Shopping Experience: Enjoy a unique social commerce platform that enhances online shopping.
  • Cost Savings: Access a wide range of products at competitive prices, maximizing your purchasing power.
  • User-Friendly Interface: Navigate the app easily, making your shopping experience seamless and enjoyable.
  • Engaging Community: Connect with friends and family to share deals and experiences, fostering a collaborative shopping environment.
  • Proven Growth: Benefit from a rapidly expanding platform trusted by millions of users worldwide.

Who Should Use This Product?

  • Finance Students: Explore pricing strategies and market dynamics using real-time data from Pinduoduo Inc. (PDD).
  • Academics: Integrate industry-specific models into your research or teaching materials.
  • Investors: Validate your investment hypotheses and assess valuation metrics for Pinduoduo Inc. (PDD).
  • Analysts: Enhance your analysis efficiency with a tailored DCF model for Pinduoduo Inc. (PDD).
  • Small Business Owners: Understand the competitive landscape and evaluation methods of major players like Pinduoduo Inc. (PDD).

What the Template Contains

  • Pre-Filled Data: Includes Pinduoduo Inc.'s (PDD) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Pinduoduo Inc.'s (PDD) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.