|
Sinclair Broadcast Group، Inc. (SBGI) تقييم DCF
US | Communication Services | Entertainment | NASDAQ
|
- ✓ 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
Sinclair Broadcast Group, Inc. (SBGI) Bundle
تعزيز استراتيجيات الاستثمار الخاصة بك مع حاسبة Sinclair Broadcast Group ، Inc. (SBGI) DCF! استكشاف أحدث البيانات المالية لـ Sinclair ، وضبط توقعات النمو والنفقات ، ولاحظ على الفور كيف تؤثر هذه التعديلات على القيمة الجوهرية لمجموعة Sinclair Broadcast Group ، Inc. (SBGI).
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 | 5,943.0 | 6,134.0 | 3,928.0 | 3,134.0 | 3,548.0 | 3,195.4 | 2,877.8 | 2,591.8 | 2,334.2 | 2,102.2 |
| Revenue Growth, % | 0 | 3.21 | -35.96 | -20.21 | 13.21 | -9.94 | -9.94 | -9.94 | -9.94 | -9.94 |
| EBITDA | -655.0 | 3,153.0 | 4,647.0 | -45.0 | 949.0 | 1,058.9 | 953.7 | 858.9 | 773.5 | 696.6 |
| EBITDA, % | -11.02 | 51.4 | 118.3 | -1.44 | 26.75 | 33.14 | 33.14 | 33.14 | 33.14 | 33.14 |
| Depreciation | 1,838.0 | 3,034.0 | 737.0 | 271.0 | 250.0 | 733.9 | 661.0 | 595.3 | 536.1 | 482.9 |
| Depreciation, % | 30.93 | 49.46 | 18.76 | 8.65 | 7.05 | 22.97 | 22.97 | 22.97 | 22.97 | 22.97 |
| EBIT | -2,493.0 | 119.0 | 3,910.0 | -316.0 | 699.0 | 441.9 | 398.0 | 358.5 | 322.8 | 290.7 |
| EBIT, % | -41.95 | 1.94 | 99.54 | -10.08 | 19.7 | 13.83 | 13.83 | 13.83 | 13.83 | 13.83 |
| Total Cash | 1,259.0 | 816.0 | 884.0 | 662.0 | 697.0 | 624.8 | 562.7 | 506.8 | 456.4 | 411.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,290.0 | 1,397.0 | 617.0 | 624.0 | 637.0 | 626.6 | 564.4 | 508.3 | 457.8 | 412.3 |
| Account Receivables, % | 21.71 | 22.77 | 15.71 | 19.91 | 17.95 | 19.61 | 19.61 | 19.61 | 19.61 | 19.61 |
| Inventories | 498.0 | 85.0 | .0 | .0 | .0 | 62.4 | 56.2 | 50.6 | 45.6 | 41.1 |
| Inventories, % | 8.38 | 1.39 | 0 | 0 | 0 | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 |
| Accounts Payable | 90.0 | 154.0 | 125.0 | 142.0 | 107.0 | 94.3 | 84.9 | 76.5 | 68.9 | 62.0 |
| Accounts Payable, % | 1.51 | 2.51 | 3.18 | 4.53 | 3.02 | 2.95 | 2.95 | 2.95 | 2.95 | 2.95 |
| Capital Expenditure | -157.0 | -80.0 | -105.0 | -92.0 | .0 | -61.1 | -55.0 | -49.5 | -44.6 | -40.2 |
| Capital Expenditure, % | -2.64 | -1.3 | -2.67 | -2.94 | 0 | -1.91 | -1.91 | -1.91 | -1.91 | -1.91 |
| Tax Rate, % | 21.52 | 21.52 | 21.52 | 21.52 | 21.52 | 21.52 | 21.52 | 21.52 | 21.52 | 21.52 |
| EBITAT | -1,923.0 | 77.7 | 2,869.2 | -144.4 | 548.6 | 300.5 | 270.7 | 243.8 | 219.5 | 197.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,940.0 | 3,401.7 | 4,337.2 | 44.6 | 750.6 | 908.7 | 935.8 | 842.8 | 759.0 | 683.6 |
| WACC, % | 6.54 | 5.85 | 6.32 | 4.71 | 6.62 | 6.01 | 6.01 | 6.01 | 6.01 | 6.01 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,508.9 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 687 | |||||||||
| Terminal Value | 12,470 | |||||||||
| Present Terminal Value | 9,314 | |||||||||
| Enterprise Value | 12,823 | |||||||||
| Net Debt | 3,584 | |||||||||
| Equity Value | 9,239 | |||||||||
| Diluted Shares Outstanding, MM | 66 | |||||||||
| Equity Value Per Share | 139.78 |
What You Will Get
- Real SBGI Financial Data: Pre-filled with Sinclair Broadcast Group’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 Sinclair Broadcast Group’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 SBGI Data: Pre-filled with Sinclair Broadcast Group’s historical performance metrics and future growth estimates.
- Fully Customizable Inputs: Modify revenue projections, profit margins, discount rates, tax implications, and capital investments.
- Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- User-Friendly Interface: Intuitive, organized, and suitable for both industry experts and newcomers.
How It Works
- 1. Access the Template: Download and open the Excel file containing Sinclair Broadcast Group, Inc.'s (SBGI) preloaded data.
- 2. Adjust Assumptions: Modify key inputs such as revenue projections, WACC, and capital expenditures.
- 3. See Results Instantly: The DCF model automatically calculates the intrinsic value and NPV.
- 4. Evaluate Scenarios: Analyze various forecasts to understand different valuation results.
- 5. Present with Assurance: Share professional valuation insights to bolster your decision-making process.
Why Choose This Calculator for Sinclair Broadcast Group, Inc. (SBGI)?
- Accuracy: Utilizes real Sinclair Broadcast Group financials to ensure data precision.
- Flexibility: Allows users to easily test and modify inputs according to their needs.
- Time-Saving: Eliminates the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.
Who Should Use Sinclair Broadcast Group, Inc. (SBGI)?
- Investors: Gain insights into the broadcasting industry with comprehensive market analysis tools.
- Media Analysts: Streamline your research with tailored reports on broadcasting trends and performance.
- Consultants: Easily modify templates for client assessments or strategic presentations in the media sector.
- Broadcasting Enthusiasts: Enhance your knowledge of media operations and strategies through detailed case studies.
- Educators and Students: Utilize it as a valuable resource for learning about media economics and industry dynamics.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Sinclair Broadcast Group, Inc. (SBGI).
- Real-World Data: Sinclair's historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis focusing on profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Visual representations such as charts and tables for clear, actionable results.
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.