Yunji Inc. (YJ) DCF Valuation

Yunji Inc. (YJ) 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

Yunji Inc. (YJ) 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 Yunji Inc.'s (YJ) financial prospects with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate Yunji Inc.'s (YJ) intrinsic value and refine your investment approach.


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 1,599.3 757.7 295.3 158.1 87.7 97.8 108.9 121.4 135.3 150.8
Revenue Growth, % 0 -52.62 -61.03 -46.45 -44.53 11.45 11.45 11.45 11.45 11.45
EBITDA -39.2 -9.0 2.6 -9.7 -19.3 -6.0 -6.7 -7.5 -8.4 -9.3
EBITDA, % -2.45 -1.18 0.86538 -6.14 -22.04 -6.19 -6.19 -6.19 -6.19 -6.19
Depreciation 5.4 5.0 2.7 1.4 1.1 .8 .9 1.0 1.1 1.2
Depreciation, % 0.33686 0.66518 0.92295 0.9091 1.29 0.8257 0.8257 0.8257 0.8257 0.8257
EBIT -44.6 -14.0 -.2 -11.1 -20.5 -6.9 -7.6 -8.5 -9.5 -10.6
EBIT, % -2.79 -1.85 -0.05757736 -7.05 -23.33 -7.01 -7.01 -7.01 -7.01 -7.01
Total Cash 227.2 164.2 129.8 85.9 71.9 42.2 47.1 52.5 58.5 65.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 20.6 23.6 16.5 12.9 9.0
Account Receivables, % 1.29 3.12 5.6 8.17 10.26
Inventories 58.7 18.5 11.6 7.5 5.9 4.2 4.7 5.2 5.8 6.5
Inventories, % 3.67 2.45 3.92 4.74 6.67 4.29 4.29 4.29 4.29 4.29
Accounts Payable 101.7 68.7 34.9 19.0 13.3 10.6 11.9 13.2 14.7 16.4
Accounts Payable, % 6.36 9.07 11.82 12.04 15.12 10.88 10.88 10.88 10.88 10.88
Capital Expenditure -3.9 -11.6 -11.9 -12.6 -1.7 -3.1 -3.4 -3.8 -4.3 -4.7
Capital Expenditure, % -0.24147 -1.53 -4.04 -7.99 -1.94 -3.15 -3.15 -3.15 -3.15 -3.15
Tax Rate, % -10.09 -10.09 -10.09 -10.09 -10.09 -10.09 -10.09 -10.09 -10.09 -10.09
EBITAT -39.1 -19.1 -.1 -13.7 -22.5 -6.2 -6.9 -7.7 -8.6 -9.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -15.3 -21.4 -29.0 -33.1 -23.3 -6.0 -9.3 -10.4 -11.6 -12.9
WACC, % 6.6 6.63 6.54 6.63 6.63 6.61 6.61 6.61 6.61 6.61
PV UFCF
SUM PV UFCF -40.7
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) -13
Terminal Value -212
Present Terminal Value -154
Enterprise Value -195
Net Debt -69
Equity Value -126
Diluted Shares Outstanding, MM 20
Equity Value Per Share -6.40

What You Will Receive

  • Pre-Filled Financial Model: Yunji Inc.’s actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Instant updates provide immediate results as you adjust parameters.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, enabling repeated application for in-depth forecasts.

Key Features

  • Accurate Yunji Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Customizable Projection Assumptions: Modify highlighted cells for metrics like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to effectively visualize your valuation outcomes.
  • Designed for All Skill Levels: An easy-to-navigate format tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for Yunji Inc. (YJ).
  2. Step 2: Review Yunji's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment decisions.

Why Choose Yunji Inc. (YJ)?

  • Time Efficiency: Skip the hassle of building financial models from the ground up – our tools are ready to go.
  • Enhanced Accuracy: Dependable financial metrics and formulas minimize valuation errors.
  • Fully Adaptable: Customize the model to align with your specific assumptions and forecasts.
  • User-Friendly: Intuitive charts and outputs simplify the analysis of results.
  • Endorsed by Professionals: Crafted for experts who prioritize both accuracy and ease of use.

Who Should Use This Product?

  • Investors: Evaluate Yunji Inc.'s (YJ) market position before making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and assess future growth projections.
  • Startup Founders: Gain insights into the valuation strategies of established companies like Yunji Inc. (YJ).
  • Consultants: Provide detailed valuation analyses and reports for your clients.
  • Students and Educators: Utilize real-time data from Yunji Inc. (YJ) to practice and teach financial valuation concepts.

What the Template Contains

  • Historical Data: Includes Yunji Inc.'s (YJ) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Comprehensive templates to calculate Yunji Inc.'s (YJ) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Adjust key drivers such as growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A thorough breakdown of Yunji Inc.'s (YJ) financials.
  • Interactive Dashboard: Visualize valuation results and projections in real-time.

No products were found matching.