![]() |
GimV NV (Gimb.br) DCF -Bewertung
BE | Financial Services | Asset Management | 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
Gimv NV (GIMB.BR) Bundle
Unser (Gimbbr) DCF-Taschenrechner entwickelt für die Genauigkeit und ermöglicht es Ihnen, die Bewertung von GIMV NV mithilfe realer Finanzdaten zu bewerten und vollständige Flexibilität zu bieten, um alle wesentlichen Parameter für verbesserte Projektionen zu ändern.
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 | 85.3 | 126.0 | 148.9 | 77.2 | 286.3 | 370.5 | 479.5 | 620.6 | 803.1 | 1,039.3 |
Revenue Growth, % | 0 | 47.64 | 18.18 | -48.18 | 270.99 | 29.41 | 29.41 | 29.41 | 29.41 | 29.41 |
EBITDA | -129.6 | 234.3 | 198.3 | -33.3 | 224.2 | 100.2 | 129.7 | 167.8 | 217.2 | 281.0 |
EBITDA, % | -151.79 | 185.93 | 133.14 | -43.1 | 78.3 | 27.04 | 27.04 | 27.04 | 27.04 | 27.04 |
Depreciation | 2.2 | 2.1 | 2.1 | 2.4 | 2.3 | 7.1 | 9.1 | 11.8 | 15.3 | 19.8 |
Depreciation, % | 2.53 | 1.69 | 1.43 | 3.07 | 0.80785 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 |
EBIT | -131.7 | 232.2 | 196.2 | -35.6 | 221.9 | 97.3 | 125.9 | 163.0 | 210.9 | 273.0 |
EBIT, % | -154.32 | 184.23 | 131.72 | -46.17 | 77.49 | 26.26 | 26.26 | 26.26 | 26.26 | 26.26 |
Total Cash | 368.0 | 517.5 | 377.8 | 194.4 | 346.8 | 370.5 | 479.5 | 620.6 | 803.1 | 1,039.3 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | .9 | .1 | .2 | .4 | .2 | 1.3 | 1.7 | 2.2 | 2.9 | 3.7 |
Account Receivables, % | 1.03 | 0.08094531 | 0.10274 | 0.51181 | 0.0541358 | 0.35684 | 0.35684 | 0.35684 | 0.35684 | 0.35684 |
Inventories | .0 | .0 | .0 | -2.9 | .0 | -2.8 | -3.6 | -4.7 | -6.0 | -7.8 |
Inventories, % | 0.000001171674 | 0 | 0 | -3.75 | 0 | -0.75022 | -0.75022 | -0.75022 | -0.75022 | -0.75022 |
Accounts Payable | 2.7 | 2.7 | 4.2 | .9 | .9 | 7.1 | 9.3 | 12.0 | 15.5 | 20.0 |
Accounts Payable, % | 3.15 | 2.17 | 2.82 | 1.19 | 0.31643 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 |
Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Capital Expenditure, % | 0 | -0.000000794 | 0 | 0 | 0 | -0.000000159 | -0.000000159 | -0.000000159 | -0.000000159 | -0.000000159 |
Tax Rate, % | 0.02486382 | 0.02486382 | 0.02486382 | 0.02486382 | 0.02486382 | 0.02486382 | 0.02486382 | 0.02486382 | 0.02486382 | 0.02486382 |
EBITAT | -126.0 | 213.6 | 185.5 | -46.1 | 221.8 | 93.8 | 121.4 | 157.2 | 203.4 | 263.2 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -122.0 | 216.5 | 189.0 | -44.3 | 221.5 | 108.8 | 133.1 | 172.3 | 222.9 | 288.5 |
WACC, % | 6.25 | 6.21 | 6.24 | 6.3 | 6.3 | 6.26 | 6.26 | 6.26 | 6.26 | 6.26 |
PV UFCF | ||||||||||
SUM PV UFCF | 751.7 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 294 | |||||||||
Terminal Value | 6,913 | |||||||||
Present Terminal Value | 5,103 | |||||||||
Enterprise Value | 5,855 | |||||||||
Net Debt | 44 | |||||||||
Equity Value | 5,811 | |||||||||
Diluted Shares Outstanding, MM | 28 | |||||||||
Equity Value Per Share | 210.02 |
What You'll Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real financials for Gimv NV (GIMBBR).
- Accurate Data: Historical performance data along with forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust assumptions such as revenue growth, EBITDA percentage, and WACC.
- Instant Calculations: Quickly observe how your inputs affect the valuation of Gimv NV (GIMBBR).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for ease of understanding and operation, complete with step-by-step guidance.
Key Features
- Comprehensive GIMBBR Data: Pre-filled with Gimv NV’s historical financial performance and future projections.
- Fully Customizable Inputs: Modify revenue growth rates, margins, WACC, tax rates, and capital expenditures as needed.
- Dynamic Valuation Model: Automatically updates Net Present Value (NPV) and intrinsic value based on your specific inputs.
- Scenario Testing: Generate various forecast scenarios to explore different valuation results.
- User-Friendly Design: Intuitive and structured, catering to both professionals and beginners.
How It Works
- Step 1: Download the Excel file for Gimv NV (GIMBBR).
- Step 2: Examine the pre-filled financial data and forecasts for Gimv NV (GIMBBR).
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Opt for This Calculator?
- User-Friendly and Accessible: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Effortlessly adjust parameters to suit your financial analysis.
- Real-Time Insights: Monitor immediate shifts in Gimv NV’s (GIMBBR) valuation as you modify inputs.
- Preconfigured for Convenience: Comes equipped with Gimv NV’s (GIMBBR) latest financial data for swift evaluations.
- Endorsed by Industry Experts: Favored by investors and analysts for making well-informed investment choices.
Who Can Benefit from This Product?
- Investors: Evaluate Gimv NV’s (GIMBBR) valuation prior to making stock transactions.
- CFOs and Financial Analysts: Optimize valuation procedures and assess various projections.
- Startup Founders: Gain insights into the valuation methods of prominent public companies like Gimv NV.
- Consultants: Create comprehensive valuation reports for your clients.
- Students and Educators: Utilize real-world data to practice and instruct valuation methodologies.
Contents of the Template
- Pre-Filled DCF Model: Gimv NV's financial data preloaded for immediate analysis.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess Gimv NV's profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX to suit your analysis.
- Financial Statements: Access annual and quarterly reports for in-depth evaluation.
- Interactive Dashboard: Effortlessly visualize key valuation metrics and 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.