Vinci SA (DGPA) DCF Valuation

Vinci SA (DG.PA) DCF -Bewertung

FR | Industrials | Engineering & Construction | EURONEXT
Vinci SA (DGPA) 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

Vinci SA (DG.PA) Bundle

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

TOTAL:

Verbessern Sie Ihre Anlagestrategien mit dem DCF -Taschenrechner von Vinci SA (DGPA)! Verwenden Sie authentische Vinci -Finanzdaten, passen Sie Wachstumsprojektionen und -kosten an und beobachten Sie sofort, wie sich diese Modifikationen auf den inneren Wert von Vinci auswirken.


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 48,950.0 44,118.0 50,230.0 62,514.0 69,885.0 76,913.5 84,648.9 93,162.2 102,531.7 112,843.6
Revenue Growth, % 0 -9.87 13.85 24.46 11.79 10.06 10.06 10.06 10.06 10.06
EBITDA 8,607.0 5,884.0 7,723.0 9,448.0 11,810.0 12,045.9 13,257.4 14,590.7 16,058.1 17,673.1
EBITDA, % 17.58 13.34 15.38 15.11 16.9 15.66 15.66 15.66 15.66 15.66
Depreciation 3,040.0 3,171.0 3,219.0 3,613.0 3,800.0 4,772.3 5,252.2 5,780.4 6,361.8 7,001.6
Depreciation, % 6.21 7.19 6.41 5.78 5.44 6.2 6.2 6.2 6.2 6.2
EBIT 5,567.0 2,713.0 4,504.0 5,835.0 8,010.0 7,273.6 8,005.2 8,810.3 9,696.3 10,671.5
EBIT, % 11.37 6.15 8.97 9.33 11.46 9.46 9.46 9.46 9.46 9.46
Total Cash 8,544.0 11,902.0 11,265.0 13,333.0 16,172.0 17,125.2 18,847.6 20,743.1 22,829.3 25,125.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 14,736.0 12,771.0 7,917.0 18,092.0 18,698.0
Account Receivables, % 30.1 28.95 15.76 28.94 26.76
Inventories 1,434.0 1,428.0 1,591.0 1,785.0 1,878.0 2,288.4 2,518.5 2,771.8 3,050.6 3,357.4
Inventories, % 2.93 3.24 3.17 2.86 2.69 2.98 2.98 2.98 2.98 2.98
Accounts Payable 8,514.0 8,876.0 12,027.0 13,088.0 13,572.0 15,661.5 17,236.6 18,970.1 20,878.0 22,977.8
Accounts Payable, % 17.39 20.12 23.94 20.94 19.42 20.36 20.36 20.36 20.36 20.36
Capital Expenditure -2,396.0 -2,160.0 -2,063.0 -3,501.0 -3,332.0 -3,732.8 -4,108.2 -4,521.4 -4,976.1 -5,476.5
Capital Expenditure, % -4.89 -4.9 -4.11 -5.6 -4.77 -4.85 -4.85 -4.85 -4.85 -4.85
Tax Rate, % 33.01 33.01 33.01 33.01 33.01 33.01 33.01 33.01 33.01 33.01
EBITAT 3,599.4 1,848.4 3,062.0 4,038.9 5,365.9 4,902.1 5,395.1 5,937.7 6,534.9 7,192.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3,412.6 5,192.4 12,060.0 -5,157.1 5,618.9 6,242.9 5,865.1 6,454.9 7,104.1 7,818.6
WACC, % 6.94 7 6.99 7.01 6.98 6.98 6.98 6.98 6.98 6.98
PV UFCF
SUM PV UFCF 27,232.1
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 7,897
Terminal Value 131,945
Present Terminal Value 94,141
Enterprise Value 121,373
Net Debt 15,796
Equity Value 105,577
Diluted Shares Outstanding, MM 575
Equity Value Per Share 183.58

What You Will Receive

  • Authentic DGPA Financial Data: Pre-loaded with Vinci SA’s historical and forecasted figures for accurate analysis.
  • Comprehensive Editable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Observe Vinci SA’s intrinsic value update dynamically as you make changes.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • User-Friendly Interface: Intuitive layout and straightforward instructions suitable for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Offers in-depth unlevered and levered DCF valuation models tailored for Vinci SA (DGPA).
  • WACC Estimator: Comes with a pre-structured Weighted Average Cost of Capital sheet featuring customizable parameters.
  • Editable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Vinci SA (DGPA).
  • Dashboard and Visual Charts: Graphical representations summarize essential valuation metrics for straightforward analysis.

How It Works

  1. Step 1: Download the Excel file for Vinci SA (DGPA).
  2. Step 2: Examine the pre-filled financial data and projections for Vinci SA (DGPA).
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Review the outputs and leverage the results for your investment strategies.

Why Opt for This Calculator?

  • All-in-One Tool: Combines DCF, WACC, and financial ratio analyses for comprehensive evaluation.
  • Adjustable Inputs: Modify the yellow-highlighted fields to explore different scenarios.
  • In-Depth Analysis: Automatically determines Vinci SA’s intrinsic value and Net Present Value.
  • Pre-Loaded Information: Access historical and projected data for accurate baseline assessments.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants working with Vinci SA (DGPA).

Who Should Use This Product?

  • Investors: Accurately assess Vinci SA’s fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial analysis and reporting.
  • Consultants: Efficiently customize the template for client valuation reports.
  • Entrepreneurs: Acquire insights into the financial modeling practices of major corporations.
  • Educators: Employ it as a teaching resource to illustrate valuation techniques.

Contents of the Template

  • Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Vinci SA (DGPA), including metrics such as revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for calculating the Weighted Average Cost of Capital (WACC), incorporating parameters like Beta, the risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that illustrate intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate thorough analysis.
  • Key Ratios: Provides profitability, leverage, and efficiency ratios relevant to Vinci SA (DGPA).
  • Dashboard and Charts: A visual overview 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.