|
Manchester United Plc (Manu) DCF -Bewertung |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Manchester United plc (MANU) Bundle
Vereinfachen Sie die Bewertung von Manchester United Plc (Manu) mit diesem anpassbaren DCF -Taschenrechner! Mit Real Manchester United PLC (Manu) -Fonds und einstellbaren Prognoseeingaben können Sie Szenarien testen und die faire Wertschöpfung von Manchester United Plc (Manu) in Minuten aufdecken.
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 | 677.6 | 657.7 | 776.3 | 863.1 | 880.8 | 943.2 | 1,010.0 | 1,081.5 | 1,158.1 | 1,240.1 |
| Revenue Growth, % | 0.00 | -2.93 | 18.03 | 11.18 | 2.06 | 7.08 | 7.08 | 7.08 | 7.08 | 7.08 |
| EBITDA | 190.2 | 126.9 | 107.3 | 210.2 | 171.4 | 198.1 | 212.1 | 227.1 | 243.2 | 260.4 |
| EBITDA, % | 28.06 | 19.29 | 13.83 | 24.35 | 19.45 | 21.00 | 21.00 | 21.00 | 21.00 | 21.00 |
| Depreciation | 188.4 | 185.5 | 220.7 | 248.3 | 275.1 | 272.4 | 291.7 | 312.3 | 334.5 | 358.1 |
| Depreciation, % | 27.80 | 28.20 | 28.43 | 28.77 | 31.23 | 28.88 | 28.88 | 28.88 | 28.88 | 28.88 |
| EBIT | 1.8 | -58.6 | -113.3 | -38.1 | -103.7 | -74.3 | -79.6 | -85.2 | -91.3 | -97.7 |
| EBIT, % | 0.26 | -8.92 | -14.60 | -4.42 | -11.77 | -7.88 | -7.88 | -7.88 | -7.88 | -7.88 |
| Total Cash | 68.6 | 147.3 | 161.4 | 101.2 | 97.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 215.6 | 121.0 | 113.7 | 119.5 | 105.8 | 171.1 | 183.2 | 196.2 | 210.1 | 225.0 |
| Account Receivables, % | 31.81 | 18.40 | 14.65 | 13.84 | 12.02 | 18.14 | 18.14 | 18.14 | 18.14 | 18.14 |
| Inventories | 2.9 | 2.8 | 2.9 | 4.2 | 4.7 | 4.2 | 4.5 | 4.9 | 5.2 | 5.6 |
| Inventories, % | 0.43 | 0.42 | 0.38 | 0.49 | 0.54 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 |
| Accounts Payable | 141.0 | 102.0 | 121.9 | 189.1 | 220.2 | 186.7 | 199.9 | 214.0 | 229.2 | 245.4 |
| Accounts Payable, % | 20.81 | 15.51 | 15.70 | 21.91 | 25.00 | 19.79 | 19.79 | 19.79 | 19.79 | 19.79 |
| Capital Expenditure | -321.9 | -192.2 | -164.7 | -228.6 | -277.2 | -294.1 | -314.9 | -337.2 | -361.1 | -386.7 |
| Capital Expenditure, % | -47.51 | -29.23 | -21.22 | -26.49 | -31.47 | -31.18 | -31.18 | -31.18 | -31.18 | -31.18 |
| Tax Rate, % | -11.11 | -284.13 | 22.77 | 11.81 | 13.40 | -49.45 | -49.45 | -49.45 | -49.45 | -49.45 |
| EBITAT | 2.0 | -225.1 | -87.5 | -33.6 | -89.8 | -111.1 | -118.9 | -127.4 | -136.4 | -146.0 |
| Depreciation | 188.4 | 185.5 | 220.7 | 248.3 | 275.1 | 272.4 | 291.7 | 312.3 | 334.5 | 358.1 |
| Changes in Account Receivables | -65.3 | -12.1 | -13.0 | -13.9 | -14.9 | |||||
| Changes in Inventories | 0.5 | -0.3 | -0.4 | -0.3 | -0.4 | |||||
| Changes in Accounts Payable | -33.5 | 13.2 | 14.1 | 15.2 | 16.2 | |||||
| Capital Expenditure | -321.9 | -192.2 | -164.7 | -228.6 | -277.2 | -294.1 | -314.9 | -337.2 | -361.1 | -386.7 |
| UFCF | -209.1 | -176.1 | -4.5 | 46.3 | -47.6 | -231.1 | -141.5 | -151.5 | -162.0 | -173.6 |
| WACC, % | 7.49 | 7.49 | 6.96 | 7.21 | 7.18 | 7.27 | 7.27 | 7.27 | 7.27 | 7.27 |
| PV UFCF | -215.5 | -122.9 | -122.7 | -122.4 | -122.2 | |||||
| SUM PV UFCF | -705.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -177.1 | |||||||||
| Terminal Value | -3,360.0 | |||||||||
| Present Terminal Value | -2,365.6 | |||||||||
| Enterprise Value | -3,071.3 | |||||||||
| Net Debt | 641.0 | |||||||||
| Equity Value | -3,712.3 | |||||||||
| Diluted Shares Outstanding, MM | 165.0 | |||||||||
| Equity Value Per Share | -22.50 |
What You Will Get
- Real MANU Financial Data: Pre-filled with Manchester United’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Manchester United’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Real-Life MANU Data: Pre-filled with Manchester United’s historical financials and forward-looking projections.
- Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
- Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
- User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Manchester United's pre-filled financial data and forecasts.
- 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 assumptions.
- Step 5: Analyze the outputs and leverage the results for investment decisions regarding Manchester United plc (MANU).
Why Choose This Calculator?
- Accurate Data: Real Manchester United plc (MANU) financials ensure reliable valuation results.
- Customizable: Adjust key parameters like growth rates, WACC, and tax rates to match your projections.
- Time-Saving: Pre-built calculations eliminate the need to start from scratch.
- Professional-Grade Tool: Designed for investors, analysts, and consultants.
- User-Friendly: Intuitive layout and step-by-step instructions make it easy for all users.
Who Should Use This Product?
- Investors: Make informed decisions with a comprehensive analysis tool for Manchester United plc (MANU).
- Financial Analysts: Streamline your workflow with a customizable financial model tailored for Manchester United plc (MANU).
- Consultants: Effortlessly modify the template for impactful client presentations or reports on Manchester United plc (MANU).
- Sports Finance Enthusiasts: Enhance your knowledge of sports valuation techniques through real-world applications with Manchester United plc (MANU).
- Educators and Students: Utilize it as a hands-on learning resource in finance and sports management courses focusing on Manchester United plc (MANU).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Manchester United historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Manchester United plc (MANU).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.