Airbus SE (AIRPA) DCF Valuation

Airbus SE (Air.PA) DCF -Bewertung

NL | Industrials | Aerospace & Defense | EURONEXT
Airbus SE (AIRPA) DCF Valuation
  • ✓ 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

Airbus SE (AIR.PA) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Egal, ob Sie ein Investor oder Analyst sind, dieser Airbus SE (AIRPA) DCF -Taschenrechner ist Ihre ultimative Ressource für eine genaue Bewertung. Mit realen Daten von Airbus vorinstalliert, können Sie problemlos Prognosen anpassen und die Effekte in Echtzeit betrachten.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 70,478.0 49,912.0 52,149.0 58,763.0 65,446.0 65,340.8 65,235.7 65,130.8 65,026.1 64,921.5
Revenue Growth, % 0 -29.18 4.48 12.68 11.37 -0.16079 -0.16079 -0.16079 -0.16079 -0.16079
EBITDA 4,031.0 2,073.0 7,646.0 8,069.0 7,497.0 6,497.7 6,487.2 6,476.8 6,466.4 6,456.0
EBITDA, % 5.72 4.15 14.66 13.73 11.46 9.94 9.94 9.94 9.94 9.94
Depreciation 2,927.0 2,831.0 2,325.0 2,716.0 2,242.0 2,918.3 2,913.6 2,908.9 2,904.2 2,899.5
Depreciation, % 4.15 5.67 4.46 4.62 3.43 4.47 4.47 4.47 4.47 4.47
EBIT 1,104.0 -758.0 5,321.0 5,353.0 5,255.0 3,579.4 3,573.6 3,567.9 3,562.2 3,556.4
EBIT, % 1.57 -1.52 10.2 9.11 8.03 5.48 5.48 5.48 5.48 5.48
Total Cash 12,065.0 16,525.0 16,426.0 18,250.0 18,834.0 18,499.3 18,469.6 18,439.9 18,410.2 18,380.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 6,841.0 9,009.0 8,978.0 6,454.0 6,548.0
Account Receivables, % 9.71 18.05 17.22 10.98 10.01
Inventories 31,550.0 30,401.0 28,538.0 32,202.0 33,741.0 34,859.8 34,803.8 34,747.8 34,692.0 34,636.2
Inventories, % 44.77 60.91 54.72 54.8 51.56 53.35 53.35 53.35 53.35 53.35
Accounts Payable 14,808.0 8,722.0 9,693.0 13,261.0 14,323.0 13,267.4 13,246.1 13,224.8 13,203.5 13,182.3
Accounts Payable, % 21.01 17.47 18.59 22.57 21.89 20.3 20.3 20.3 20.3 20.3
Capital Expenditure -2,340.0 -1,759.0 -1,928.0 -2,464.0 -3,051.0 -2,534.8 -2,530.7 -2,526.6 -2,522.6 -2,518.5
Capital Expenditure, % -3.32 -3.52 -3.7 -4.19 -4.66 -3.88 -3.88 -3.88 -3.88 -3.88
Tax Rate, % 20.55 20.55 20.55 20.55 20.55 20.55 20.55 20.55 20.55 20.55
EBITAT -1,374.8 -784.2 4,459.4 4,479.6 4,175.1 2,483.7 2,479.7 2,475.7 2,471.7 2,467.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -24,370.8 -6,817.2 7,721.4 7,159.6 2,795.1 -1,379.1 2,911.2 2,906.5 2,901.8 2,897.1
WACC, % 10.49 11.01 10.93 10.93 10.91 10.85 10.85 10.85 10.85 10.85
PV UFCF
SUM PV UFCF 6,910.9
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 2,984
Terminal Value 37,995
Present Terminal Value 22,697
Enterprise Value 29,608
Net Debt -2,878
Equity Value 32,486
Diluted Shares Outstanding, MM 790
Equity Value Per Share 41.13

Benefits You Will Receive

  • Adjustable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to create various scenarios.
  • Real-World Data: Airbus SE’s financial information pre-filled to facilitate your analysis.
  • Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional Design: A sleek Excel model tailored to meet your valuation requirements.
  • Designed for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.

Key Features

  • Comprehensive Financial Data: Access Airbus SE's historical financial reports and pre-populated projections.
  • Customizable Parameters: Adjust inputs for WACC, tax rates, growth in revenue, and EBITDA margins.
  • Real-Time Calculations: Witness instant recalibrations of Airbus SE's intrinsic value.
  • Insightful Visual Representations: Clear dashboard charts showcase valuation results and essential metrics.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Examine the pre-filled Airbus data (historical and projected).
  3. Step 3: Modify key assumptions (yellow cells) according to your analysis.
  4. Step 4: Observe automatic recalculations for Airbus’s intrinsic value.
  5. Step 5: Utilize the results for investment decisions or reporting.

Why Opt for This Calculator?

  • User-Friendly Interface: Crafted for both novices and seasoned users.
  • Customizable Inputs: Effortlessly adjust assumptions to suit your analysis.
  • Real-Time Updates: Observe immediate changes to Airbus's valuation as you modify inputs.
  • Pre-Configured: Comes loaded with Airbus’s actual financial data for swift evaluation.
  • Preferred by Experts: Employed by investors and analysts for making well-informed choices.

Who Can Benefit from This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for evaluating portfolios.
  • Corporate Finance Teams: Assess valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients regarding Airbus SE (AIRPA) stock.
  • Students and Educators: Utilize real-world data to enhance the practice and teaching of financial modeling.
  • Aerospace Enthusiasts: Gain insights into the valuation processes of companies like Airbus SE (AIRPA) in the marketplace.

Contents of the Template

  • Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Airbus SE (AIRPA), including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for calculating the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that detail intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate analysis.
  • Key Ratios: Comprehensive ratios for profitability, leverage, and efficiency relevant to Airbus SE (AIRPA).
  • Dashboard and Charts: Visual representations of valuation outputs and assumptions for easy result analysis.


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.

Es wurden keine passenden Produkte gefunden.