Coty Inc. (COTY) DCF Valuation

Coty Inc. (Coty) DCF تقييم

US | Consumer Defensive | Household & Personal Products | NYSE
Coty Inc. (COTY) 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

Coty Inc. (COTY) Bundle

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

TOTAL:

تبحث لتقييم القيمة الجوهرية لشركة Coty Inc.؟ يدمج حاسبة Coty DCF الخاصة بنا بيانات العالم الحقيقي مع ميزات تخصيص واسعة ، مما يتيح لك تحسين توقعاتك وتعزيز اختيارات الاستثمار الخاصة بك.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020
AY2
2021
AY3
2022
AY4
2023
AY5
2024
FY1
2025
FY2
2026
FY3
2027
FY4
2028
FY5
2029
Revenue 4,717.8 4,629.9 5,304.4 5,554.1 6,118.0 6,539.6 6,990.3 7,472.0 7,986.9 8,537.3
Revenue Growth, % 0 -1.86 14.57 4.71 10.15 6.89 6.89 6.89 6.89 6.89
EBITDA -531.7 603.6 856.3 964.7 849.1 642.9 687.3 734.6 785.2 839.4
EBITDA, % -11.27 13.04 16.14 17.37 13.88 9.83 9.83 9.83 9.83 9.83
Depreciation 716.5 585.3 516.4 426.7 421.1 681.8 728.8 779.0 832.7 890.1
Depreciation, % 15.19 12.64 9.74 7.68 6.88 10.43 10.43 10.43 10.43 10.43
EBIT -1,248.2 18.3 339.9 538.0 428.0 -38.9 -41.5 -44.4 -47.5 -50.7
EBIT, % -26.46 0.39526 6.41 9.69 7 -0.59436 -0.59436 -0.59436 -0.59436 -0.59436
Total Cash 308.3 253.5 233.3 246.9 300.8 337.1 360.3 385.1 411.7 440.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 440.1 348.0 434.8 612.5 481.6
Account Receivables, % 9.33 7.52 8.2 11.03 7.87
Inventories 678.2 650.8 661.5 853.4 764.1 899.3 961.3 1,027.5 1,098.3 1,174.0
Inventories, % 14.38 14.06 12.47 15.37 12.49 13.75 13.75 13.75 13.75 13.75
Accounts Payable 1,190.3 1,166.1 1,268.3 1,444.7 1,405.6 1,612.8 1,724.0 1,842.8 1,969.8 2,105.5
Accounts Payable, % 25.23 25.19 23.91 26.01 22.97 24.66 24.66 24.66 24.66 24.66
Capital Expenditure -267.4 -173.9 -174.1 -222.8 -245.2 -271.1 -289.8 -309.7 -331.1 -353.9
Capital Expenditure, % -5.67 -3.76 -3.28 -4.01 -4.01 -4.15 -4.15 -4.15 -4.15 -4.15
Tax Rate, % 56.28 56.28 56.28 56.28 56.28 56.28 56.28 56.28 56.28 56.28
EBITAT -927.0 5.2 206.7 387.9 187.1 -21.7 -23.2 -24.8 -26.5 -28.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -405.9 511.9 553.7 398.6 544.1 368.0 425.4 454.7 486.1 519.6
WACC, % 9.03 7.79 8.67 8.97 8.2 8.53 8.53 8.53 8.53 8.53
PV UFCF
SUM PV UFCF 1,751.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 530
Terminal Value 8,113
Present Terminal Value 5,388
Enterprise Value 7,139
Net Debt 3,963
Equity Value 3,176
Diluted Shares Outstanding, MM 883
Equity Value Per Share 3.60

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real COTY financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effects of your inputs on Coty’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Pre-Loaded Data: Coty Inc.'s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: View Coty Inc.'s intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts illustrate valuation results and key performance metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance specialists.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Coty Inc. (COTY) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Coty Inc. (COTY)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Coty Inc. (COTY)?

  • User-Friendly Interface: Tailored for both novice users and seasoned professionals.
  • Customizable Inputs: Easily adjust parameters to suit your financial analysis.
  • Real-Time Feedback: Watch Coty Inc.'s valuation change instantly as you modify inputs.
  • Preloaded Data: Comes with Coty Inc.'s current financial information for swift evaluations.
  • Relied Upon by Experts: Utilized by investors and financial analysts for making strategic decisions.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Coty Inc. (COTY) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Coty Inc. (COTY).
  • Consultants: Deliver professional valuation insights for Coty Inc. (COTY) to clients quickly and accurately.
  • Business Owners: Understand how companies like Coty Inc. (COTY) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios from Coty Inc. (COTY).

What the Template Contains

  • Historical Data: Includes Coty Inc.'s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Coty Inc.'s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Coty Inc.'s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


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.