Afya Limited (AFYA) DCF Valuation

Afya Limited (AFYA) DCF Valuation

BR | Consumer Defensive | Education & Training Services | NASDAQ
Afya Limited (AFYA) DCF Valuation
  • 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

Afya Limited (AFYA) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Designed for accuracy, our (AFYA) DCF Calculator enables you to evaluate Afya Limited's valuation using real-world financial data and offers complete flexibility to modify all essential parameters for improved forecasts.


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 121.1 193.8 277.5 375.8 464.1 517.8 577.7 644.6 719.2 802.4
Revenue Growth, % 0 60.02 43.14 35.46 23.48 11.57 11.57 11.57 11.57 11.57
EBITDA 41.6 69.9 87.4 138.2 178.4 183.4 204.6 228.3 254.8 284.2
EBITDA, % 34.34 36.06 31.51 36.77 38.44 35.42 35.42 35.42 35.42 35.42
Depreciation 12.0 17.7 25.8 34.2 46.7 49.2 54.9 61.2 68.3 76.2
Depreciation, % 9.94 9.12 9.28 9.1 10.07 9.5 9.5 9.5 9.5 9.5
EBIT 29.6 52.2 61.7 104.0 131.7 134.2 149.8 167.1 186.4 208.0
EBIT, % 24.4 26.94 22.23 27.67 28.37 25.92 25.92 25.92 25.92 25.92
Total Cash 152.2 168.6 120.8 176.4 89.2 307.3 342.8 382.5 426.8 476.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 20.2 48.8 61.1 73.1 88.2
Account Receivables, % 16.71 25.17 22.01 19.44 19
Inventories .6 1.2 1.9 2.0 .2 2.5 2.8 3.1 3.5 3.9
Inventories, % 0.52383 0.62513 0.68787 0.52339 0.0480543 0.48165 0.48165 0.48165 0.48165 0.48165
Accounts Payable 2.8 5.8 9.5 11.5 17.5 16.1 18.0 20.1 22.4 25.0
Accounts Payable, % 2.35 2.98 3.44 3.07 3.76 3.12 3.12 3.12 3.12 3.12
Capital Expenditure -19.6 -22.2 -44.7 -47.9 -39.6 -67.4 -75.2 -83.9 -93.6 -104.4
Capital Expenditure, % -16.21 -11.45 -16.1 -12.75 -8.53 -13.01 -13.01 -13.01 -13.01 -13.01
Tax Rate, % 10.07 10.07 10.07 10.07 10.07 10.07 10.07 10.07 10.07 10.07
EBITAT 24.3 45.5 50.4 90.7 118.4 115.0 128.3 143.1 159.7 178.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1.3 14.8 22.3 66.9 118.1 75.4 97.3 108.6 121.1 135.2
WACC, % 9.5 9.66 9.48 9.66 9.75 9.61 9.61 9.61 9.61 9.61
PV UFCF
SUM PV UFCF 401.6
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 136
Terminal Value 1,491
Present Terminal Value 943
Enterprise Value 1,344
Net Debt 342
Equity Value 1,002
Diluted Shares Outstanding, MM 91
Equity Value Per Share 11.07

What You Will Get

  • Real AFYA Financial Data: Pre-filled with Afya Limited’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Afya Limited’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Model: Offers detailed unlevered and levered DCF valuation frameworks.
  • WACC Tool: Pre-configured Weighted Average Cost of Capital calculator with adjustable parameters.
  • Customizable Forecast Inputs: Adjust growth projections, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Afya Limited (AFYA).
  • Interactive Dashboard and Graphs: Visual representations highlight essential valuation metrics for straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Afya Limited’s (AFYA) data.
  • Step 2: Review 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 view the recalculated results, including Afya Limited’s intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Afya Limited (AFYA)?

  • Accurate Data: Utilizes real Afya Limited financials for dependable valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the healthcare sector.
  • User-Friendly: Easy-to-navigate design and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing Afya Limited (AFYA) stocks.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Afya Limited (AFYA).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Healthcare Sector Enthusiasts: Gain insights into how companies like Afya Limited (AFYA) are valued within the healthcare market.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Afya Limited historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Afya Limited (AFYA).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.