|
Zignago Vetro S.P.A. (0nnc.l) تقييم DCF
IT | Consumer Cyclical | Packaging & Containers | LSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Zignago Vetro S.p.A. (0NNC.L) Bundle
Whether you’re an investor or analyst, this (0NNCL) DCF Calculator is your essential tool for accurate valuation. Preloaded with real data from Zignago Vetro S.p.A., you can adjust forecasts and instantly observe the effects.
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 | 323.7 | 306.7 | 362.4 | 468.9 | 520.0 | 589.1 | 667.4 | 756.1 | 856.7 | 970.5 |
| Revenue Growth, % | 0 | -5.26 | 18.17 | 29.36 | 10.9 | 13.29 | 13.29 | 13.29 | 13.29 | 13.29 |
| EBITDA | 85.5 | 67.7 | 95.0 | 107.8 | 205.6 | 161.7 | 183.2 | 207.5 | 235.1 | 266.4 |
| EBITDA, % | 26.42 | 22.07 | 26.2 | 23 | 39.53 | 27.44 | 27.44 | 27.44 | 27.44 | 27.44 |
| Depreciation | 39.9 | 42.0 | 43.2 | 48.8 | 54.5 | 69.3 | 78.5 | 89.0 | 100.8 | 114.2 |
| Depreciation, % | 12.34 | 13.68 | 11.92 | 10.42 | 10.48 | 11.77 | 11.77 | 11.77 | 11.77 | 11.77 |
| EBIT | 45.6 | 25.7 | 51.7 | 59.0 | 151.1 | 92.3 | 104.6 | 118.5 | 134.3 | 152.1 |
| EBIT, % | 14.08 | 8.39 | 14.28 | 12.58 | 29.06 | 15.68 | 15.68 | 15.68 | 15.68 | 15.68 |
| Total Cash | 44.8 | 50.2 | 117.5 | 102.8 | 74.8 | 116.6 | 132.1 | 149.6 | 169.5 | 192.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 96.1 | 89.8 | 102.1 | 162.2 | 115.2 | 169.5 | 192.0 | 217.6 | 246.5 | 279.3 |
| Account Receivables, % | 29.68 | 29.28 | 28.16 | 34.58 | 22.15 | 28.77 | 28.77 | 28.77 | 28.77 | 28.77 |
| Inventories | 89.8 | 95.8 | 92.8 | 112.4 | 158.0 | 163.7 | 185.4 | 210.1 | 238.0 | 269.6 |
| Inventories, % | 27.73 | 31.23 | 25.6 | 23.98 | 30.38 | 27.78 | 27.78 | 27.78 | 27.78 | 27.78 |
| Accounts Payable | 60.0 | 60.3 | 80.9 | 106.0 | 94.3 | 119.3 | 135.1 | 153.1 | 173.5 | 196.5 |
| Accounts Payable, % | 18.54 | 19.66 | 22.31 | 22.6 | 18.14 | 20.25 | 20.25 | 20.25 | 20.25 | 20.25 |
| Capital Expenditure | -49.3 | -36.1 | -74.4 | -67.8 | -37.6 | -81.6 | -92.4 | -104.7 | -118.6 | -134.4 |
| Capital Expenditure, % | -15.24 | -11.76 | -20.54 | -14.46 | -7.24 | -13.85 | -13.85 | -13.85 | -13.85 | -13.85 |
| Tax Rate, % | 13.07 | 13.07 | 13.07 | 13.07 | 13.07 | 13.07 | 13.07 | 13.07 | 13.07 | 13.07 |
| EBITAT | 38.6 | 27.7 | 43.8 | 55.7 | 131.3 | 83.3 | 94.3 | 106.9 | 121.1 | 137.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -96.6 | 34.1 | 23.9 | -17.8 | 137.9 | 36.0 | 52.0 | 58.9 | 66.8 | 75.6 |
| WACC, % | 7.17 | 7.32 | 7.17 | 7.27 | 7.19 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 230.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 79 | |||||||||
| Terminal Value | 2,439 | |||||||||
| Present Terminal Value | 1,721 | |||||||||
| Enterprise Value | 1,951 | |||||||||
| Net Debt | 201 | |||||||||
| Equity Value | 1,751 | |||||||||
| Diluted Shares Outstanding, MM | 89 | |||||||||
| Equity Value Per Share | 19.74 |
What You Will Receive
- Genuine Zignago Vetro Data: Preloaded financials – encompassing revenue to EBIT – rooted in real and projected figures.
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Adjustments: Automatic recalculations to assess the effects of changes on Zignago Vetro’s fair value.
- Flexible Excel Template: Designed for rapid edits, scenario analysis, and thorough projections.
- Efficient and Accurate: Bypass the hassle of building models from the ground up while ensuring precision and adaptability.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Zignago Vetro S.p.A. (0NNCL).
- WACC Calculator: Includes a pre-built Weighted Average Cost of Capital sheet with adjustable input parameters.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates to suit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Zignago Vetro S.p.A. (0NNCL).
- Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.
How It Functions
- 1. Access the Template: Download and open the Excel file containing Zignago Vetro S.p.A.'s preloaded data.
- 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
- 3. View Outcomes in Real-Time: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Various Scenarios: Evaluate multiple forecasts to assess different valuation results.
- 5. Present with Assurance: Share professional valuation insights to back your decisions regarding Zignago Vetro S.p.A. (0NNCL).
Why Choose This Calculator for Zignago Vetro S.p.A. (0NNCL)?
- User-Friendly: Perfectly crafted for both novice and seasoned users.
- Customizable Inputs: Easily adjust parameters to tailor your analysis.
- Real-Time Adjustments: Watch Zignago Vetro’s valuation change instantly as you modify the inputs.
- Preloaded Data: Comes equipped with Zignago Vetro’s latest financial figures for swift evaluations.
- Endorsed by Experts: Widely utilized by investors and analysts for informed decision-making.
Who Should Benefit from Zignago Vetro S.p.A. (0NNCL)?
- Investors: Empower your investment choices with a high-quality valuation tool specifically designed for Zignago Vetro S.p.A. (0NNCL).
- Financial Analysts: Streamline your workflow with a ready-to-use DCF model that you can easily tailor for Zignago Vetro S.p.A. (0NNCL).
- Consultants: Effortlessly modify the template for presentations or reports focused on Zignago Vetro S.p.A. (0NNCL).
- Finance Enthusiasts: Enhance your knowledge of valuation techniques with practical, real-world insights related to Zignago Vetro S.p.A. (0NNCL).
- Educators and Students: Utilize it as an effective teaching resource in finance courses with a focus on Zignago Vetro S.p.A. (0NNCL).
Contents of the Template
- Pre-Filled Data: Comprehensive historical financials and projections for Zignago Vetro S.p.A. (0NNCL).
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC with customizable inputs.
- Key Financial Ratios: Evaluate Zignago Vetro’s profitability, efficiency, and financial leverage.
- Customizable Inputs: Easily adjust revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual charts and tables that summarize crucial valuation insights.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.