|
Century Casinos, Inc. (CNTY) DCF -Bewertung
US | Consumer Cyclical | Gambling, Resorts & Casinos | 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
Century Casinos, Inc. (CNTY) Bundle
Entdecken Sie den wahren Wert von Century Casinos, Inc. (CNTY) mit unserem DCF-Taschenrechner in professioneller Qualität! Passen Sie die wichtigsten Annahmen an, bewerten Sie verschiedene Szenarien und analysieren Sie, wie sich Veränderungen auf Century Casinos, Inc. (CNTY) bewerten - alles innerhalb einer bequemen Excel -Vorlage.
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 | 218.2 | 304.3 | 388.5 | 430.5 | 550.2 | 695.6 | 879.5 | 1,112.0 | 1,405.9 | 1,777.5 |
| Revenue Growth, % | 0 | 39.43 | 27.69 | 10.82 | 27.8 | 26.43 | 26.43 | 26.43 | 26.43 | 26.43 |
| EBITDA | 13.7 | 30.0 | 101.8 | 103.0 | 115.4 | 121.4 | 153.5 | 194.0 | 245.3 | 310.1 |
| EBITDA, % | 6.3 | 9.86 | 26.2 | 23.91 | 20.97 | 17.45 | 17.45 | 17.45 | 17.45 | 17.45 |
| Depreciation | 16.7 | 30.2 | 30.8 | 31.1 | 45.3 | 57.0 | 72.1 | 91.1 | 115.2 | 145.7 |
| Depreciation, % | 7.67 | 9.92 | 7.93 | 7.23 | 8.23 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 |
| EBIT | -3.0 | -.2 | 71.0 | 71.8 | 70.1 | 64.4 | 81.4 | 102.9 | 130.1 | 164.4 |
| EBIT, % | -1.38 | -0.06047333 | 18.27 | 16.69 | 12.74 | 9.25 | 9.25 | 9.25 | 9.25 | 9.25 |
| Total Cash | 54.8 | 63.4 | 107.8 | 101.8 | 171.3 | 178.7 | 226.0 | 285.7 | 361.2 | 456.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 11.4 | 8.2 | 9.4 | 9.1 | 18.3 | 21.9 | 27.7 | 35.1 | 44.3 | 56.1 |
| Account Receivables, % | 5.21 | 2.71 | 2.42 | 2.11 | 3.32 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 |
| Inventories | 2.0 | 1.7 | 1.4 | 1.5 | 4.7 | 4.3 | 5.4 | 6.8 | 8.6 | 10.9 |
| Inventories, % | 0.93756 | 0.54557 | 0.37142 | 0.35538 | 0.8455 | 0.61109 | 0.61109 | 0.61109 | 0.61109 | 0.61109 |
| Accounts Payable | 5.2 | 12.9 | 12.7 | 15.3 | 15.3 | 22.5 | 28.5 | 36.0 | 45.6 | 57.6 |
| Accounts Payable, % | 2.38 | 4.23 | 3.26 | 3.56 | 2.78 | 3.24 | 3.24 | 3.24 | 3.24 | 3.24 |
| Capital Expenditure | -24.0 | -10.7 | -10.0 | -19.6 | -60.2 | -45.3 | -57.3 | -72.5 | -91.6 | -115.9 |
| Capital Expenditure, % | -11.02 | -3.52 | -2.58 | -4.55 | -10.93 | -6.52 | -6.52 | -6.52 | -6.52 | -6.52 |
| Tax Rate, % | -18.32 | -18.32 | -18.32 | -18.32 | -18.32 | -18.32 | -18.32 | -18.32 | -18.32 | -18.32 |
| EBITAT | -4.1 | -.2 | 52.0 | 163.4 | 82.9 | 60.9 | 77.0 | 97.4 | 123.1 | 155.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -19.6 | 30.5 | 71.6 | 177.9 | 55.7 | 76.6 | 90.8 | 114.8 | 145.2 | 183.5 |
| WACC, % | 9.73 | 9.73 | 7.45 | 9.73 | 9.73 | 9.28 | 9.28 | 9.28 | 9.28 | 9.28 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 453.7 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 184 | |||||||||
| Terminal Value | 2,102 | |||||||||
| Present Terminal Value | 1,349 | |||||||||
| Enterprise Value | 1,802 | |||||||||
| Net Debt | 849 | |||||||||
| Equity Value | 953 | |||||||||
| Diluted Shares Outstanding, MM | 30 | |||||||||
| Equity Value Per Share | 31.49 |
What You Will Get
- Pre-Filled Financial Model: Century Casinos’ actual data allows for accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Instant Calculations: Real-time updates ensure you see results immediately as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for comprehensive forecasts.
Key Features
- Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future forecasts for Century Casinos, Inc. (CNTY).
- Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Intuitive Visual Dashboard: Utilize clear charts and summaries to effectively visualize your valuation outcomes.
- Designed for All Skill Levels: A user-friendly layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file for Century Casinos, Inc. (CNTY).
- Step 2: Review Century Casinos' pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose This Calculator?
- Accurate Data: Reliable financials from Century Casinos, Inc. ensure trustworthy valuation results.
- Customizable: Tailor key metrics 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: Crafted for investors, analysts, and consultants in the gaming industry.
- User-Friendly: Easy-to-navigate design and clear instructions cater to users of all experience levels.
Who Should Use This Product?
- Casino Management Students: Understand gaming operations and financial analysis using real industry data.
- Researchers: Utilize advanced models for studies related to the gaming and hospitality sectors.
- Investors: Evaluate your own strategies and assess valuation metrics for Century Casinos, Inc. (CNTY).
- Financial Analysts: Enhance your analysis with a customizable financial model tailored for the gaming industry.
- Entrepreneurs: Discover how public gaming companies like Century Casinos, Inc. (CNTY) are assessed and valued.
What the Century Casinos Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Century Casinos, Inc. (CNTY).
- Real-World Data: Century Casinos' historical and projected financials preloaded for in-depth 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 the company's performance.
- Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage specific to Century Casinos.
- Dashboard with Visual Outputs: Graphs and tables designed for clear, actionable results tailored to Century Casinos, Inc. (CNTY).
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.