Equinor ASA (EQNR) DCF Valuation

Equinor ASA (EQNR) DCF -Bewertung

NO | Energy | Oil & Gas Integrated | NYSE
Equinor ASA (EQNR) 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

Equinor ASA (EQNR) Bundle

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

TOTAL:

Bewerten Sie den finanziellen Ausblick von Equinor ASA wie ein Experte! Dieser (EQNR) DCF-Taschenrechner bietet vorgefüllte Finanzdaten und bietet vollständige Flexibilität, um das Umsatzwachstum, WACC, Margen und andere wesentliche Annahmen zu ändern, um sich an Ihren Projektionen zu übereinstimmen.


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 45,753.0 88,744.0 149,004.0 106,848.0 102,502.0 135,688.8 179,620.5 237,775.8 314,760.0 416,669.1
Revenue Growth, % 0 93.96 67.9 -28.29 -4.07 32.38 32.38 32.38 32.38 32.38
EBITDA 6,602.0 42,980.0 85,754.0 50,179.0 39,562.0 55,896.2 73,993.5 97,950.3 129,663.4 171,644.2
EBITDA, % 14.43 48.43 57.55 46.96 38.6 41.19 41.19 41.19 41.19 41.19
Depreciation 9,934.0 10,886.0 6,840.0 11,172.0 9,765.0 15,889.7 21,034.3 27,844.5 36,859.7 48,793.7
Depreciation, % 21.71 12.27 4.59 10.46 9.53 11.71 11.71 11.71 11.71 11.71
EBIT -3,332.0 32,094.0 78,914.0 39,007.0 29,797.0 40,006.4 52,959.2 70,105.7 92,803.7 122,850.5
EBIT, % -7.28 36.16 52.96 36.51 29.07 29.48 29.48 29.48 29.48 29.48
Total Cash 18,622.0 33,279.0 45,455.0 38,865.0 23,455.0 45,581.6 60,339.4 79,875.4 105,736.5 139,970.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 8,232.0 14,001.0 16,055.0 16,933.0 13,590.0
Account Receivables, % 17.99 15.78 10.77 15.85 13.26
Inventories 3,084.0 3,395.0 5,205.0 3,814.0 4,031.0 5,851.3 7,745.8 10,253.6 13,573.4 17,968.0
Inventories, % 6.74 3.83 3.49 3.57 3.93 4.31 4.31 4.31 4.31 4.31
Accounts Payable 2,748.0 6,249.0 6,207.0 11,870.0 11,110.0 10,627.6 14,068.4 18,623.3 24,652.9 32,634.8
Accounts Payable, % 6.01 7.04 4.17 11.11 10.84 7.83 7.83 7.83 7.83 7.83
Capital Expenditure -8,476.0 -8,040.0 -8,758.0 -10,575.0 -12,177.0 -14,990.9 -19,844.5 -26,269.5 -34,774.7 -46,033.6
Capital Expenditure, % -18.53 -9.06 -5.88 -9.9 -11.88 -11.05 -11.05 -11.05 -11.05 -11.05
Tax Rate, % 71.58 71.58 71.58 71.58 71.58 71.58 71.58 71.58 71.58 71.58
EBITAT -4,299.8 8,701.5 28,859.4 12,237.3 8,468.1 17,880.9 23,670.1 31,333.7 41,478.6 54,908.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -11,409.8 8,968.5 23,035.4 19,010.3 8,422.1 10,079.9 19,935.2 26,389.6 34,933.6 46,244.0
WACC, % 4.87 3.95 4.07 4.01 3.97 4.18 4.18 4.18 4.18 4.18
PV UFCF
SUM PV UFCF 118,734.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 47,169
Terminal Value 2,167,422
Present Terminal Value 1,766,443
Enterprise Value 1,885,177
Net Debt 21,974
Equity Value 1,863,203
Diluted Shares Outstanding, MM 2,827
Equity Value Per Share 659.07

What You Will Get

  • Adjustable Forecast Inputs: Effortlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Equinor ASA’s financial data pre-loaded to facilitate your analysis.
  • Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.

Key Features

  • Accurate Equinor Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify yellow-highlighted fields such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Designed for All Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Download: Obtain the pre-prepared Excel file containing Equinor ASA's (EQNR) financial data.
  • Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and compare results instantly.
  • Make Decisions: Utilize the valuation outcomes to inform your investment approach.

Why Choose This Calculator for Equinor ASA (EQNR)?

  • Accurate Data: Utilize real Equinor financials for dependable valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the effort of starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the energy sector.
  • User-Friendly: Easy-to-navigate design and clear instructions ensure accessibility for all users.

Who Should Use Equinor ASA (EQNR)?

  • Investors: Make informed decisions with a reliable valuation tool tailored for Equinor ASA (EQNR).
  • Financial Analysts: Streamline your analysis with a customizable DCF model specifically for Equinor ASA (EQNR).
  • Consultants: Easily modify the template for client presentations or reports focused on Equinor ASA (EQNR).
  • Energy Sector Enthusiasts: Enhance your knowledge of valuation methods through practical examples related to Equinor ASA (EQNR).
  • Educators and Students: Utilize it as a hands-on learning resource in energy finance courses.

What the Template Contains

  • Preloaded EQNR Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.


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.