Loading...
J

Jiangsu Yanghe Brewery Joint-Stock Co Ltd
SZSE:002304

Watchlist Manager
Jiangsu Yanghe Brewery Joint-Stock Co Ltd
SZSE:002304
Watchlist
Price: 141.13 CNY -1.27% Market Closed
Updated: Nov 27, 2022

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 27, 2022.

Estimated DCF Value of one 002304 stock is 165.3 CNY. Compared to the current market price of 141.13 CNY, the stock is Undervalued by 15%.

DCF Value
Base Case
165.3 CNY
Undervaluation 15%
DCF Value
Price
J
Worst Case
Base Case
Best Case
165.3
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 165.3 CNY
Jiangsu Yanghe Brewery Joint-Stock Co Ltd Competitors:
DCF Valuation
PDRDF
Pernod Ricard SA
2540
Yomeishu Seizo Co Ltd
58H
Davide Campari Milano NV
MCDOWELL-N
United Spirits Ltd
REMYF
Remy Cointreau SA
002568
Shanghai Bairun Investment Holding Group Co Ltd
ASALCBR
Associated Alcohols & Breweries Ltd
828
Dynasty Fine Wines Group Ltd

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Nov 27, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Jiangsu Yanghe Brewery Joint-Stock Co Ltd.
Model Settings
Discount Rate
7.45%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
7.45%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 210B CNY
+ Cash & Equivalents 21B CNY
+ Investments 18.6B CNY
Firm Value 250B CNY
- Debt 589M CNY
- Minority Interest -4.9M CNY
Equity Value 249B CNY
/ Shares Outstanding 1.5B
002304 DCF Value 165.3 CNY
Undervalued by 15%

To view the process of calculating the Present Value of Jiangsu Yanghe Brewery Joint-Stock Co Ltd' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

Revenue
30.4B 53.8B
Operating Income
11.8B 20.3B
FCFF
10.3B 16.7B

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one 002304 stock?

Estimated DCF Value of one 002304 stock is 165.3 CNY. Compared to the current market price of 141.13 CNY, the stock is Undervalued by 15%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Jiangsu Yanghe Brewery Joint-Stock Co Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (210B CNY).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 165.3 CNY per one 002304 share.