|
Lee Enterprises ، تقييم (Lee) DCF |
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
Lee Enterprises, Incorporated (LEE) Bundle
اكتشف الإمكانات الحقيقية لـ Lee Enterprises ، Incorporated (Lee) مع حاسبة DCF المهنية من الدرجة المهنية! اضبط الافتراضات الرئيسية واستكشاف السيناريوهات المختلفة وتقييم كيفية تأثير التغييرات على تقييم Lee Enterprises - كل ذلك ضمن 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 | 618.0 | 794.6 | 781.0 | 691.1 | 611.4 | 602.5 | 593.7 | 585.0 | 576.5 | 568.1 |
| Revenue Growth, % | 0 | 28.58 | -1.72 | -11.5 | -11.54 | -1.46 | -1.46 | -1.46 | -1.46 | -1.46 |
| EBITDA | 95.2 | 97.8 | 105.6 | 69.0 | 37.7 | 69.1 | 68.1 | 67.1 | 66.1 | 65.2 |
| EBITDA, % | 15.4 | 12.3 | 13.52 | 9.98 | 6.16 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 |
| Depreciation | 36.1 | 42.8 | 36.5 | 30.6 | 27.6 | 30.0 | 29.5 | 29.1 | 28.7 | 28.3 |
| Depreciation, % | 5.85 | 5.39 | 4.68 | 4.43 | 4.52 | 4.97 | 4.97 | 4.97 | 4.97 | 4.97 |
| EBIT | 59.0 | 54.9 | 69.0 | 38.4 | 10.0 | 39.2 | 38.6 | 38.0 | 37.5 | 36.9 |
| EBIT, % | 9.55 | 6.91 | 8.84 | 5.55 | 1.64 | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 |
| Total Cash | 33.7 | 26.1 | 16.2 | 14.5 | 9.6 | 17.5 | 17.2 | 17.0 | 16.7 | 16.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 52.6 | 65.1 | 69.5 | 69.1 | 60.6 | 54.8 | 54.0 | 53.3 | 52.5 | 51.7 |
| Account Receivables, % | 8.51 | 8.19 | 8.9 | 10 | 9.92 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 |
| Inventories | 7.5 | 6.3 | 8.3 | 7.5 | 5.6 | 6.1 | 6.0 | 5.9 | 5.9 | 5.8 |
| Inventories, % | 1.22 | 0.79243 | 1.06 | 1.09 | 0.92299 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 |
| Accounts Payable | 17.2 | 20.4 | 28.6 | 36.3 | 36.3 | 24.3 | 24.0 | 23.6 | 23.3 | 22.9 |
| Accounts Payable, % | 2.78 | 2.57 | 3.66 | 5.25 | 5.94 | 4.04 | 4.04 | 4.04 | 4.04 | 4.04 |
| Capital Expenditure | -8.1 | -7.5 | -7.5 | -5.1 | -9.2 | -6.6 | -6.5 | -6.4 | -6.3 | -6.2 |
| Capital Expenditure, % | -1.31 | -0.94117 | -0.96496 | -0.73893 | -1.51 | -1.09 | -1.09 | -1.09 | -1.09 | -1.09 |
| Tax Rate, % | 24.4 | 24.4 | 24.4 | 24.4 | 24.4 | 24.4 | 24.4 | 24.4 | 24.4 | 24.4 |
| EBITAT | -26.2 | 39.0 | 78.0 | 65.6 | 7.6 | 27.1 | 26.7 | 26.4 | 26.0 | 25.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -41.1 | 66.4 | 108.8 | 100.0 | 36.3 | 43.9 | 50.3 | 49.6 | 48.9 | 48.1 |
| WACC, % | 4.44 | 36.56 | 49.7 | 49.7 | 38.66 | 35.81 | 35.81 | 35.81 | 35.81 | 35.81 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 104.2 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 50 | |||||||||
| Terminal Value | 157 | |||||||||
| Present Terminal Value | 34 | |||||||||
| Enterprise Value | 138 | |||||||||
| Net Debt | 38 | |||||||||
| Equity Value | 100 | |||||||||
| Diluted Shares Outstanding, MM | 6 | |||||||||
| Equity Value Per Share | 16.88 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled real LEE financials.
- Actual Data: Historical performance data and forward-looking projections (highlighted in the yellow cells).
- Assumption Flexibility: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Lee Enterprises’ valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and user-friendliness, complete with step-by-step guidance.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Lee Enterprises, Incorporated (LEE).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable parameters for accurate analysis.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Lee Enterprises, Incorporated (LEE).
- Interactive Dashboard and Charts: Visual representations that summarize key valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring Lee Enterprises, Incorporated (LEE) 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: Immediately see recalculated results, including Lee Enterprises, Incorporated (LEE)'s intrinsic value.
- Step 5: Use the outputs to make informed investment decisions or create detailed reports.
Why Choose This Calculator for Lee Enterprises, Incorporated (LEE)?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Valuation: Observe immediate updates to Lee Enterprises’ valuation as you change inputs.
- Preloaded Data: Comes with Lee Enterprises’ actual financial information for swift evaluations.
- Preferred by Experts: Utilized by investors and analysts for making well-informed choices.
Who Should Use Lee Enterprises, Incorporated (LEE)?
- Investors: Gain insights into the media industry with a reliable analysis tool tailored for Lee Enterprises.
- Financial Analysts: Streamline your workflow with a comprehensive financial model designed for the unique aspects of LEE.
- Consultants: Effortlessly modify the template for impactful client presentations or detailed reports on Lee Enterprises.
- Media Enthusiasts: Enhance your knowledge of the publishing sector through practical examples related to LEE.
- Educators and Students: Utilize it as a hands-on resource for finance and media studies courses.
What the Template Contains
- Historical Data: Includes Lee Enterprises’ past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Lee Enterprises’ 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 Lee Enterprises’ 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.