|
Arcos Dorados Holdings Inc. (ARCO) DCF تقييم
UY | Consumer Cyclical | Restaurants | NYSE
|
- ✓ 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
Arcos Dorados Holdings Inc. (ARCO) Bundle
تبسيط تحليلك وتحسين الدقة مع حاسبة (ARCO) DCF! مجهزة ببيانات Arcos Dorados الحديثة والافتراضات القابلة للتخصيص ، تمكنك هذه الأداة من التنبؤ وتقييم وقيمة Arcos Dorados Holdings Inc. مثل المستثمر المتمرس.
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 | 2,959.1 | 1,984.2 | 2,659.9 | 3,618.9 | 4,331.9 | 4,947.7 | 5,651.1 | 6,454.4 | 7,371.9 | 8,419.9 |
| Revenue Growth, % | 0 | -32.94 | 34.05 | 36.05 | 19.7 | 14.22 | 14.22 | 14.22 | 14.22 | 14.22 |
| EBITDA | 284.0 | 51.5 | 244.7 | 386.2 | 459.7 | 422.3 | 482.3 | 550.9 | 629.2 | 718.7 |
| EBITDA, % | 9.6 | 2.6 | 9.2 | 10.67 | 10.61 | 8.54 | 8.54 | 8.54 | 8.54 | 8.54 |
| Depreciation | 123.2 | 126.9 | 120.4 | 119.8 | 149.3 | 216.1 | 246.8 | 281.9 | 322.0 | 367.8 |
| Depreciation, % | 4.16 | 6.39 | 4.53 | 3.31 | 3.45 | 4.37 | 4.37 | 4.37 | 4.37 | 4.37 |
| EBIT | 160.8 | -75.3 | 124.3 | 266.5 | 310.4 | 206.2 | 235.5 | 269.0 | 307.2 | 350.9 |
| EBIT, % | 5.43 | -3.8 | 4.67 | 7.36 | 7.17 | 4.17 | 4.17 | 4.17 | 4.17 | 4.17 |
| Total Cash | 121.9 | 166.0 | 278.8 | 304.4 | 246.8 | 366.9 | 419.0 | 478.6 | 546.6 | 624.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 128.0 | 114.2 | 104.2 | 151.1 | 186.7 | 222.5 | 254.1 | 290.2 | 331.5 | 378.6 |
| Account Receivables, % | 4.33 | 5.76 | 3.92 | 4.17 | 4.31 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 |
| Inventories | 37.8 | 33.6 | 37.8 | 50.1 | 52.8 | 69.2 | 79.1 | 90.3 | 103.1 | 117.8 |
| Inventories, % | 1.28 | 1.69 | 1.42 | 1.38 | 1.22 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
| Accounts Payable | 259.6 | 209.5 | 269.2 | 353.5 | 375.0 | 473.8 | 541.1 | 618.0 | 705.9 | 806.2 |
| Accounts Payable, % | 8.77 | 10.56 | 10.12 | 9.77 | 8.66 | 9.58 | 9.58 | 9.58 | 9.58 | 9.58 |
| Capital Expenditure | -265.2 | -86.3 | -115.0 | -217.1 | -360.1 | -316.1 | -361.1 | -412.4 | -471.1 | -538.0 |
| Capital Expenditure, % | -8.96 | -4.35 | -4.32 | -6 | -8.31 | -6.39 | -6.39 | -6.39 | -6.39 | -6.39 |
| Tax Rate, % | 34.82 | 34.82 | 34.82 | 34.82 | 34.82 | 34.82 | 34.82 | 34.82 | 34.82 | 34.82 |
| EBITAT | 108.0 | -85.4 | 72.7 | 165.2 | 202.3 | 145.5 | 166.2 | 189.8 | 216.8 | 247.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 59.7 | -76.8 | 143.5 | 93.0 | -25.4 | 92.0 | 77.8 | 88.9 | 101.5 | 115.9 |
| WACC, % | 5.95 | 6.63 | 5.77 | 5.84 | 5.91 | 6.02 | 6.02 | 6.02 | 6.02 | 6.02 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 397.5 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 119 | |||||||||
| Terminal Value | 3,953 | |||||||||
| Present Terminal Value | 2,951 | |||||||||
| Enterprise Value | 3,348 | |||||||||
| Net Debt | 1,494 | |||||||||
| Equity Value | 1,854 | |||||||||
| Diluted Shares Outstanding, MM | 211 | |||||||||
| Equity Value Per Share | 8.80 |
What You Will Get
- Real ARCO Financial Data: Pre-filled with Arcos Dorados’ historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Arcos Dorados’ 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
- 🔍 Real-Life ARCO Financials: Pre-filled historical and projected data for Arcos Dorados Holdings Inc. (ARCO).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Arcos Dorados' intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Arcos Dorados' valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Access the ready-to-use Excel file containing Arcos Dorados Holdings Inc.'s (ARCO) financial data.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to suit your analysis.
- Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and instantly compare the outcomes.
- Make Decisions: Leverage the valuation results to inform your investment strategy.
Why Choose This Calculator for Arcos Dorados Holdings Inc. (ARCO)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Arcos Dorados.
- Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Arcos Dorados’ intrinsic value and Net Present Value.
- Preloaded Information: Historical and projected data provide reliable benchmarks.
- Expert-Level Tool: Perfect for financial analysts, investors, and business consultants focused on Arcos Dorados.
Who Should Use This Product?
- Investors: Accurately estimate Arcos Dorados Holdings Inc.'s (ARCO) fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to Arcos Dorados Holdings Inc. (ARCO).
- Consultants: Quickly customize the template for valuation reports for clients focusing on Arcos Dorados Holdings Inc. (ARCO).
- Entrepreneurs: Gain insights into financial modeling practices used by leading companies like Arcos Dorados Holdings Inc. (ARCO).
- Educators: Employ it as a teaching tool to demonstrate valuation methodologies relevant to Arcos Dorados Holdings Inc. (ARCO).
What the Template Contains
- Pre-Filled Data: Includes Arcos Dorados Holdings Inc.’s 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 Arcos Dorados Holdings Inc.’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.