|
شركة Portland General Electric Company (POR) 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
Portland General Electric Company (POR) Bundle
تُمكّنك حاسبة DCF (POR) الخاصة بنا (POR) لتقييم تقييم شركة Portland General Electric باستخدام البيانات المالية الفعلية والمرونة الكاملة لتعديل جميع المعلمات الأساسية للتوقعات المحسنة.
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 | 2,145.0 | 2,396.0 | 2,647.0 | 2,923.0 | 3,440.0 | 3,872.5 | 4,359.4 | 4,907.5 | 5,524.5 | 6,219.1 |
| Revenue Growth, % | 0 | 11.7 | 10.48 | 10.43 | 17.69 | 12.57 | 12.57 | 12.57 | 12.57 | 12.57 |
| EBITDA | 718.0 | 808.0 | 845.0 | 904.0 | 1,057.0 | 1,245.2 | 1,401.7 | 1,578.0 | 1,776.4 | 1,999.7 |
| EBITDA, % | 33.47 | 33.72 | 31.92 | 30.93 | 30.73 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 |
| Depreciation | 454.0 | 404.0 | 417.0 | 458.0 | 496.0 | 649.6 | 731.2 | 823.2 | 926.7 | 1,043.2 |
| Depreciation, % | 21.17 | 16.86 | 15.75 | 15.67 | 14.42 | 16.77 | 16.77 | 16.77 | 16.77 | 16.77 |
| EBIT | 264.0 | 404.0 | 428.0 | 446.0 | 561.0 | 595.6 | 670.5 | 754.8 | 849.7 | 956.6 |
| EBIT, % | 12.31 | 16.86 | 16.17 | 15.26 | 16.31 | 15.38 | 15.38 | 15.38 | 15.38 | 15.38 |
| Total Cash | 257.0 | 52.0 | 165.0 | 5.0 | 12.0 | 161.9 | 182.3 | 205.2 | 231.0 | 260.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 271.0 | 329.0 | 398.0 | 414.0 | 456.0 | 533.0 | 600.0 | 675.5 | 760.4 | 856.0 |
| Account Receivables, % | 12.63 | 13.73 | 15.04 | 14.16 | 13.26 | 13.76 | 13.76 | 13.76 | 13.76 | 13.76 |
| Inventories | 72.0 | 78.0 | 95.0 | 113.0 | 114.0 | 134.6 | 151.5 | 170.6 | 192.0 | 216.2 |
| Inventories, % | 3.36 | 3.26 | 3.59 | 3.87 | 3.31 | 3.48 | 3.48 | 3.48 | 3.48 | 3.48 |
| Accounts Payable | 153.0 | 244.0 | 457.0 | 347.0 | 365.0 | 442.0 | 497.5 | 560.1 | 630.5 | 709.8 |
| Accounts Payable, % | 7.13 | 10.18 | 17.26 | 11.87 | 10.61 | 11.41 | 11.41 | 11.41 | 11.41 | 11.41 |
| Capital Expenditure | -784.0 | -636.0 | -766.0 | -1,358.0 | -1,268.0 | -1,358.1 | -1,528.9 | -1,721.1 | -1,937.5 | -2,181.1 |
| Capital Expenditure, % | -36.55 | -26.54 | -28.94 | -46.46 | -36.86 | -35.07 | -35.07 | -35.07 | -35.07 | -35.07 |
| Tax Rate, % | 10.57 | 10.57 | 10.57 | 10.57 | 10.57 | 10.57 | 10.57 | 10.57 | 10.57 | 10.57 |
| EBITAT | 22.1 | 369.2 | 366.6 | 372.5 | 501.7 | 426.9 | 480.6 | 541.0 | 609.0 | 685.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -497.9 | 164.2 | 144.6 | -671.5 | -295.3 | -302.3 | -345.4 | -388.8 | -437.7 | -492.8 |
| WACC, % | 6.3 | 9.9 | 9.65 | 9.56 | 9.82 | 9.05 | 9.05 | 9.05 | 9.05 | 9.05 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,496.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -503 | |||||||||
| Terminal Value | -7,131 | |||||||||
| Present Terminal Value | -4,624 | |||||||||
| Enterprise Value | -6,121 | |||||||||
| Net Debt | 473 | |||||||||
| Equity Value | -6,594 | |||||||||
| Diluted Shares Outstanding, MM | 104 | |||||||||
| Equity Value Per Share | -63.31 |
What You Will Get
- Real POR Financial Data: Pre-filled with Portland General Electric’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Portland General Electric’s 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
- Comprehensive Historical Data: Portland General Electric Company’s (POR) past financial statements and pre-set forecasts.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Calculations: View Portland General Electric Company’s (POR) intrinsic value update instantly.
- Intuitive Visual Displays: Dashboard graphs illustrate valuation outcomes and essential metrics.
- Designed for Precision: A reliable resource for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file for Portland General Electric Company (POR).
- Step 2: Review the pre-filled financial data and forecasts for Portland General Electric Company (POR).
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions regarding Portland General Electric Company (POR).
Why Choose This Calculator for Portland General Electric Company (POR)?
- Accurate Data: Up-to-date financials for Portland General Electric ensure trustworthy valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the energy sector.
- User-Friendly: Clear layout and guided instructions make it accessible for all users.
Who Should Use This Product?
- Investors: Accurately estimate Portland General Electric Company’s (POR) fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Portland General Electric Company (POR).
- Consultants: Quickly adapt the template for valuation reports tailored to clients interested in Portland General Electric Company (POR).
- Entrepreneurs: Gain insights into financial modeling practices employed by leading utilities like Portland General Electric Company (POR).
- Educators: Use it as a teaching tool to illustrate valuation methodologies relevant to the energy sector, including Portland General Electric Company (POR).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Portland General Electric Company (POR).
- Real-World Data: Historical and projected financials for Portland General Electric Company (POR) preloaded for analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Portland General Electric Company (POR).
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Portland General Electric Company (POR).
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results for Portland General Electric Company (POR).
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.