|
Jefferies Financial Group Inc. (JEF) DCF تقييم |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Jefferies Financial Group Inc. (JEF) Bundle
اكتشف الإمكانات الحقيقية لـ Jefferies Financial Group Inc. (JEF) مع حاسبة DCF المميزة! اضبط الافتراضات الأساسية واستكشاف السيناريوهات المختلفة وتقييم كيفية تأثير العوامل المختلفة على تقييم Jefferies Financial Group Inc. (JEF) - وكلها مريحة داخل قالب Excel واحد.
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 | 6,010.9 | 8,185.3 | 7,149.3 | 7,441.4 | 10,515.1 | 12,326.5 | 14,450.0 | 16,939.4 | 19,857.6 | 23,278.5 |
| Revenue Growth, % | 0 | 36.18 | -12.66 | 4.09 | 41.31 | 17.23 | 17.23 | 17.23 | 17.23 | 17.23 |
| EBITDA | 2,171.8 | 3,374.1 | 2,394.3 | 3,208.1 | 4,683.7 | 4,893.6 | 5,736.6 | 6,724.8 | 7,883.3 | 9,241.4 |
| EBITDA, % | 36.13 | 41.22 | 33.49 | 43.11 | 44.54 | 39.7 | 39.7 | 39.7 | 39.7 | 39.7 |
| Depreciation | 158.4 | 171.6 | 189.3 | 112.2 | 197.9 | 265.5 | 311.3 | 364.9 | 427.7 | 501.4 |
| Depreciation, % | 2.64 | 2.1 | 2.65 | 1.51 | 1.88 | 2.15 | 2.15 | 2.15 | 2.15 | 2.15 |
| EBIT | 2,013.3 | 3,202.5 | 2,205.0 | 3,095.9 | 4,485.8 | 4,628.0 | 5,425.3 | 6,360.0 | 7,455.6 | 8,740.0 |
| EBIT, % | 33.49 | 39.12 | 30.84 | 41.6 | 42.66 | 37.55 | 37.55 | 37.55 | 37.55 | 37.55 |
| Total Cash | 9,055.1 | 10,755.1 | 9,703.1 | 9,941.0 | 12,153.4 | 12,326.5 | 14,450.0 | 16,939.4 | 19,857.6 | 23,278.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 6,631.2 | 6,240.9 | 5,013.8 | 4,714.5 | 7,210.5 | 9,326.3 | 10,933.0 | 12,816.5 | 15,024.4 | 17,612.7 |
| Account Receivables, % | 110.32 | 76.25 | 70.13 | 63.36 | 68.57 | 75.66 | 75.66 | 75.66 | 75.66 | 75.66 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 10,388.1 | 8,413.6 | 6,207.6 | 7,698.4 | 7,760.3 | 11,355.9 | 13,312.3 | 15,605.6 | 18,294.0 | 21,445.6 |
| Accounts Payable, % | 172.82 | 102.79 | 86.83 | 103.45 | 73.8 | 92.13 | 92.13 | 92.13 | 92.13 | 92.13 |
| Capital Expenditure | -177.0 | -165.6 | -224.3 | -1.2 | .0 | -200.2 | -234.7 | -275.1 | -322.5 | -378.0 |
| Capital Expenditure, % | -2.94 | -2.02 | -3.14 | -0.01552127 | 0 | -1.62 | -1.62 | -1.62 | -1.62 | -1.62 |
| Tax Rate, % | 33.44 | 33.44 | 33.44 | 33.44 | 33.44 | 33.44 | 33.44 | 33.44 | 33.44 | 33.44 |
| EBITAT | 1,462.7 | 2,378.8 | 1,640.8 | 2,426.7 | 2,985.7 | 3,390.3 | 3,974.4 | 4,659.1 | 5,461.7 | 6,402.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 5,201.1 | 800.6 | 626.9 | 4,327.8 | 749.5 | 4,935.4 | 4,400.6 | 5,158.7 | 6,047.5 | 7,089.3 |
| WACC, % | 34.95 | 35.52 | 35.56 | 36.94 | 32.83 | 35.16 | 35.16 | 35.16 | 35.16 | 35.16 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 11,533.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 7,231 | |||||||||
| Terminal Value | 21,806 | |||||||||
| Present Terminal Value | 4,834 | |||||||||
| Enterprise Value | 16,368 | |||||||||
| Net Debt | -11,710 | |||||||||
| Equity Value | 28,078 | |||||||||
| Diluted Shares Outstanding, MM | 224 | |||||||||
| Equity Value Per Share | 125.54 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real JEF 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 effect of your inputs on Jefferies Financial Group’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
- Real-Life JEF Data: Pre-filled with Jefferies Financial Group's historical financials and future projections.
- Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures to suit your analysis.
- Dynamic Valuation Model: Automatically updates Net Present Value (NPV) and intrinsic value in response to your adjustments.
- Scenario Testing: Develop various forecasting scenarios to evaluate different valuation results.
- User-Friendly Design: Intuitive layout, structured for both professionals and novices.
How It Works
- Step 1: Download the prebuilt Excel template featuring Jefferies Financial Group Inc. (JEF) 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 see the recalculated results, including Jefferies Financial Group Inc.'s (JEF) intrinsic value.
- Step 5: Make informed investment decisions or create reports based on the outputs.
Why Choose This Calculator for Jefferies Financial Group Inc. (JEF)?
- Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for Jefferies.
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for (JEF).
- Detailed Insights: Automatically computes Jefferies’ intrinsic value and Net Present Value.
- Preloaded Data: Access to historical and forecasted data ensures a reliable foundation.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on (JEF).
Who Should Use This Product?
- Investors: Accurately estimate Jefferies Financial Group Inc.'s (JEF) fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Jefferies Financial Group Inc. (JEF).
- Consultants: Quickly customize the template for valuation reports tailored to clients involving Jefferies Financial Group Inc. (JEF).
- Entrepreneurs: Acquire insights into financial modeling practices used by leading financial firms like Jefferies Financial Group Inc. (JEF).
- Educators: Employ it as a teaching resource to illustrate valuation methodologies relevant to Jefferies Financial Group Inc. (JEF).
What the Template Contains
- Preloaded JEF Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.