|
Pinnacle West Capital Corporation (PNW) 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
Pinnacle West Capital Corporation (PNW) Bundle
تبسيط تقييم Pinnacle West Capital Corporation (PNW) مع هذه الآلة الحاسبة DCF القابلة للتخصيص! يضم Deal Pinnacle West Capital Corporation (PNW) ومدخلات التنبؤات القابلة للتعديل ، يمكنك اختبار السيناريوهات وكشف القيمة العادلة Pinnacle West Capital Corporation (PNW) في دقائق.
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 | 3,587.0 | 3,803.8 | 4,324.4 | 4,696.0 | 5,124.9 | 5,604.8 | 6,129.7 | 6,703.7 | 7,331.5 | 8,018.0 |
| Revenue Growth, % | 0 | 6.05 | 13.68 | 8.59 | 9.13 | 9.36 | 9.36 | 9.36 | 9.36 | 9.36 |
| EBITDA | 1,530.7 | 1,637.0 | 1,648.2 | 1,719.4 | 2,057.6 | 2,248.5 | 2,459.1 | 2,689.4 | 2,941.2 | 3,216.7 |
| EBITDA, % | 42.68 | 43.04 | 38.11 | 36.61 | 40.15 | 40.12 | 40.12 | 40.12 | 40.12 | 40.12 |
| Depreciation | 686.3 | 719.1 | 817.8 | 854.1 | 895.3 | 1,038.1 | 1,135.3 | 1,241.6 | 1,357.9 | 1,485.1 |
| Depreciation, % | 19.13 | 18.91 | 18.91 | 18.19 | 17.47 | 18.52 | 18.52 | 18.52 | 18.52 | 18.52 |
| EBIT | 844.5 | 917.9 | 830.4 | 865.3 | 1,162.3 | 1,210.4 | 1,323.8 | 1,447.7 | 1,583.3 | 1,731.6 |
| EBIT, % | 23.54 | 24.13 | 19.2 | 18.43 | 22.68 | 21.6 | 21.6 | 21.6 | 21.6 | 21.6 |
| Total Cash | 60.0 | 10.0 | 4.8 | 5.0 | .0 | 24.1 | 26.4 | 28.8 | 31.5 | 34.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 432.8 | 508.1 | 608.3 | 659.3 | 163.2 | 635.7 | 695.3 | 760.4 | 831.6 | 909.5 |
| Account Receivables, % | 12.07 | 13.36 | 14.07 | 14.04 | 3.18 | 11.34 | 11.34 | 11.34 | 11.34 | 11.34 |
| Inventories | 334.3 | 367.2 | 450.6 | 493.5 | .0 | 447.3 | 489.2 | 535.0 | 585.1 | 639.9 |
| Inventories, % | 9.32 | 9.65 | 10.42 | 10.51 | 0 | 7.98 | 7.98 | 7.98 | 7.98 | 7.98 |
| Accounts Payable | 318.6 | 393.1 | 430.4 | 442.5 | 485.4 | 538.8 | 589.2 | 644.4 | 704.7 | 770.7 |
| Accounts Payable, % | 8.88 | 10.33 | 9.95 | 9.42 | 9.47 | 9.61 | 9.61 | 9.61 | 9.61 | 9.61 |
| Capital Expenditure | -1,326.6 | -1,473.5 | -1,707.5 | -1,846.4 | -2,249.2 | -2,224.1 | -2,432.4 | -2,660.2 | -2,909.3 | -3,181.7 |
| Capital Expenditure, % | -36.98 | -38.74 | -39.49 | -39.32 | -43.89 | -39.68 | -39.68 | -39.68 | -39.68 | -39.68 |
| Tax Rate, % | 17.34 | 17.34 | 17.34 | 17.34 | 17.34 | 17.34 | 17.34 | 17.34 | 17.34 | 17.34 |
| EBITAT | 717.3 | 761.2 | 697.6 | 728.5 | 960.7 | 1,013.7 | 1,108.6 | 1,212.4 | 1,326.0 | 1,450.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -371.6 | -26.8 | -338.4 | -345.6 | 639.5 | -1,038.8 | -239.4 | -261.8 | -286.4 | -313.2 |
| WACC, % | 7.78 | 7.72 | 7.75 | 7.75 | 7.71 | 7.74 | 7.74 | 7.74 | 7.74 | 7.74 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,808.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -319 | |||||||||
| Terminal Value | -5,564 | |||||||||
| Present Terminal Value | -3,833 | |||||||||
| Enterprise Value | -5,641 | |||||||||
| Net Debt | 1,851 | |||||||||
| Equity Value | -7,492 | |||||||||
| Diluted Shares Outstanding, MM | 116 | |||||||||
| Equity Value Per Share | -64.46 |
What You Will Get
- Real Pinnacle West Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Pinnacle West’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- Comprehensive Historical Data: Pinnacle West Capital Corporation’s (PNW) detailed financial statements and pre-filled projections.
- Customizable Assumptions: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Valuation: Instantly view Pinnacle West Capital Corporation’s intrinsic value as it updates live.
- Intuitive Visualizations: Interactive dashboard charts present valuation outcomes and essential metrics clearly.
- Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file containing Pinnacle West Capital Corporation’s (PNW) preloaded data.
- 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
- 3. View Instant Results: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Assurance: Share expert valuation insights to reinforce your decision-making.
Why Choose This Calculator for Pinnacle West Capital Corporation (PNW)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Pinnacle West Capital Corporation.
- Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Pinnacle West Capital Corporation.
- Preloaded Information: Access to historical and projected data for reliable analysis.
- High-Quality Standards: Perfect for financial analysts, investors, and business advisors focusing on Pinnacle West Capital Corporation.
Who Should Use Pinnacle West Capital Corporation (PNW)?
- Investors: Gain insights and make informed decisions with a reliable utility provider.
- Financial Analysts: Analyze performance metrics and trends in the energy sector with ease.
- Consultants: Utilize comprehensive data for client strategies and energy market assessments.
- Energy Enthusiasts: Explore sustainable practices and innovations within the utility industry.
- Educators and Students: Leverage real-world case studies for learning about energy finance and operations.
What the Template Contains
- Historical Data: Includes Pinnacle West Capital Corporation’s (PNW) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Pinnacle West Capital Corporation’s (PNW) 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 Pinnacle West Capital Corporation’s (PNW) 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.