|
DASSAULT AVIATION SOCIéTé Anonyme (AM.PA) DCF -Bewertung
FR | Industrials | Aerospace & Defense | EURONEXT
|
- ✓ 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
Dassault Aviation SA (AM.PA) Bundle
Vereinfachen Sie die Bewertung der DASSAULT Aviation Société Anonyme (AMPA) mit diesem anpassbaren DCF -Taschenrechner! Mit echten Dassault Aviation Financials und einstellbaren Prognoseeingaben können Sie Szenarien testen und den beizulegenden Zeitwert von Dassault Aviation innerhalb von Minuten aufdecken.
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 | 7,370.6 | 5,491.6 | 7,246.2 | 6,949.9 | 4,804.9 | 4,462.6 | 4,144.7 | 3,849.4 | 3,575.2 | 3,320.5 |
| Revenue Growth, % | 0 | -25.49 | 31.95 | -4.09 | -30.86 | -7.12 | -7.12 | -7.12 | -7.12 | -7.12 |
| EBITDA | 936.6 | 445.1 | 691.1 | 773.5 | 1,006.3 | 557.1 | 517.5 | 480.6 | 446.4 | 414.6 |
| EBITDA, % | 12.71 | 8.1 | 9.54 | 11.13 | 20.94 | 12.48 | 12.48 | 12.48 | 12.48 | 12.48 |
| Depreciation | 142.5 | 156.9 | 151.8 | 174.5 | 174.4 | 116.3 | 108.0 | 100.3 | 93.2 | 86.5 |
| Depreciation, % | 1.93 | 2.86 | 2.1 | 2.51 | 3.63 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 |
| EBIT | 794.1 | 288.2 | 539.3 | 599.0 | 831.9 | 440.9 | 409.5 | 380.3 | 353.2 | 328.0 |
| EBIT, % | 10.77 | 5.25 | 7.44 | 8.62 | 17.31 | 9.88 | 9.88 | 9.88 | 9.88 | 9.88 |
| Total Cash | 4,966.0 | 3,564.3 | 4,977.8 | 9,626.6 | 7,371.6 | 3,578.8 | 3,323.8 | 3,087.0 | 2,867.1 | 2,662.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 677.0 | -2,770.0 | 1,170.6 | 1,264.1 | 866.6 | 99.3 | 92.2 | 85.6 | 79.5 | 73.9 |
| Account Receivables, % | 9.19 | -50.44 | 16.15 | 18.19 | 18.04 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 |
| Inventories | 5,732.1 | 5,130.3 | 4,870.7 | 6,860.6 | 5,258.3 | 3,901.4 | 3,623.5 | 3,365.3 | 3,125.6 | 2,902.9 |
| Inventories, % | 77.77 | 93.42 | 67.22 | 98.71 | 109.44 | 87.42 | 87.42 | 87.42 | 87.42 | 87.42 |
| Accounts Payable | 902.2 | 824.4 | 1,062.9 | 1,124.0 | 1,073.2 | 717.8 | 666.7 | 619.2 | 575.1 | 534.1 |
| Accounts Payable, % | 12.24 | 15.01 | 14.67 | 16.17 | 22.34 | 16.09 | 16.09 | 16.09 | 16.09 | 16.09 |
| Capital Expenditure | -216.7 | -470.8 | -172.8 | -175.0 | -345.6 | -210.7 | -195.7 | -181.8 | -168.8 | -156.8 |
| Capital Expenditure, % | -2.94 | -8.57 | -2.38 | -2.52 | -7.19 | -4.72 | -4.72 | -4.72 | -4.72 | -4.72 |
| Tax Rate, % | 16.22 | 16.22 | 16.22 | 16.22 | 16.22 | 16.22 | 16.22 | 16.22 | 16.22 | 16.22 |
| EBITAT | 848.0 | 388.8 | 737.1 | 784.9 | 696.9 | 426.6 | 396.2 | 368.0 | 341.7 | 317.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4,733.2 | 4,045.9 | -2,726.2 | -1,237.9 | 2,474.8 | 2,101.0 | 542.3 | 503.7 | 467.8 | 434.5 |
| WACC, % | 7.98 | 7.98 | 7.98 | 7.98 | 7.97 | 7.98 | 7.98 | 7.98 | 7.98 | 7.98 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,451.0 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 448 | |||||||||
| Terminal Value | 8,985 | |||||||||
| Present Terminal Value | 6,121 | |||||||||
| Enterprise Value | 9,572 | |||||||||
| Net Debt | -1,195 | |||||||||
| Equity Value | 10,767 | |||||||||
| Diluted Shares Outstanding, MM | 81 | |||||||||
| Equity Value Per Share | 133.01 |
What You Will Receive
- Adjustable Forecast Inputs: Easily modify key variables (growth %, profit margins, WACC) to simulate various scenarios.
- Comprehensive Data: Dassault Aviation’s financial information pre-filled to kickstart your analysis.
- Automated DCF Outputs: The model calculates Net Present Value (NPV) and intrinsic value for you effortlessly.
- Customizable and Professional: A refined Excel template tailored to suit your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating forecasts, validating strategies, and optimizing your time.
Core Attributes
- Comprehensive DCF Calculator: Features intricate unlevered and levered DCF valuation frameworks tailored for Dassault Aviation (AMPA).
- WACC Determination Tool: Ready-to-use Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Inputs: Easily alter growth projections, capital expenditures, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Dassault Aviation (AMPA).
- Interactive Dashboard and Visualizations: Graphical representations simplify the overview of essential valuation metrics for straightforward analysis.
How It Functions
- Download the Template: Gain immediate access to the Excel-based DASSAULT DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, profit margins, and more.
- Instant Calculations: The model automatically recalculates Dassault Aviation’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Use the findings to inform your investment or financial decision-making.
Why Opt for This Calculator?
- Reliable Data: Access authentic Dassault Aviation financials for dependable valuation outcomes.
- Customizable Features: Modify essential inputs such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficient: Built-in calculations save you the hassle of starting from square one.
- Professional-Level Tool: Tailored for investors, analysts, and consultants working with Dassault Aviation (AMPA).
- User-Friendly Interface: An intuitive design and clear instructions make it accessible to all users.
Who Can Benefit from This Product?
- Investors: Accurately assess the fair value of Dassault Aviation (AMPA) prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily modify the template to create tailored valuation reports for clients.
- Entrepreneurs: Acquire insights into the financial modeling practices employed by leading aerospace companies.
- Educators: Employ it as a teaching resource to illustrate various valuation methodologies.
Overview of the Template Components
- Pre-Filled Data: Contains Dassault Aviation's historical financial performance and projections.
- Discounted Cash Flow Model: A customizable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A dedicated worksheet for calculating WACC using personalized inputs.
- Key Financial Ratios: Evaluate Dassault Aviation’s profitability, operational efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax percentages.
- Intuitive Dashboard: Visuals and tables summarizing essential valuation outcomes.
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.