|
G. Willi-Food International Ltd. (WILC) DCF-Bewertung
IL | Consumer Defensive | Food Distribution | 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
G. Willi-Food International Ltd. (WILC) Bundle
Entdecken Sie den wahren Wert von G. Willi-Food International Ltd. (WILC) mit unserem DCF-Taschenrechner von Professional Grade! Passen Sie die wichtigsten Annahmen an, erkunden Sie verschiedene Szenarien und bewerten Sie, wie sich Änderungen auf die Bewertung von G. Willi-Food International Ltd. (WILC) auswirken-alles innerhalb einer einzigen 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 | 110.0 | 126.3 | 126.3 | 138.6 | 151.1 | 163.8 | 177.5 | 192.4 | 208.5 | 226.0 |
| Revenue Growth, % | 0 | 14.78 | 0.02620603 | 9.71 | 9.02 | 8.38 | 8.38 | 8.38 | 8.38 | 8.38 |
| EBITDA | 10.7 | 17.6 | 15.5 | 12.5 | 6.9 | 16.2 | 17.6 | 19.0 | 20.6 | 22.4 |
| EBITDA, % | 9.71 | 13.93 | 12.23 | 9.05 | 4.58 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 |
| Depreciation | 1.3 | 1.6 | 1.7 | 1.8 | 1.3 | 2.0 | 2.1 | 2.3 | 2.5 | 2.7 |
| Depreciation, % | 1.22 | 1.25 | 1.36 | 1.31 | 0.8368 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 |
| EBIT | 9.3 | 16.0 | 13.7 | 10.7 | 5.7 | 14.3 | 15.5 | 16.7 | 18.2 | 19.7 |
| EBIT, % | 8.5 | 12.68 | 10.87 | 7.74 | 3.75 | 8.71 | 8.71 | 8.71 | 8.71 | 8.71 |
| Total Cash | 73.3 | 99.2 | 97.3 | 74.4 | 66.6 | 104.8 | 113.5 | 123.1 | 133.4 | 144.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 37.0 | 36.5 | 39.5 | 47.6 | 44.6 | 51.6 | 56.0 | 60.7 | 65.7 | 71.3 |
| Account Receivables, % | 33.63 | 28.91 | 31.29 | 34.31 | 29.52 | 31.53 | 31.53 | 31.53 | 31.53 | 31.53 |
| Inventories | 19.9 | 16.6 | 16.6 | 20.0 | 17.4 | 23.0 | 24.9 | 27.0 | 29.3 | 31.7 |
| Inventories, % | 18.08 | 13.11 | 13.11 | 14.43 | 11.5 | 14.05 | 14.05 | 14.05 | 14.05 | 14.05 |
| Accounts Payable | 6.9 | 6.5 | 5.7 | 6.9 | 6.0 | 8.1 | 8.8 | 9.6 | 10.4 | 11.2 |
| Accounts Payable, % | 6.23 | 5.17 | 4.49 | 4.99 | 3.98 | 4.97 | 4.97 | 4.97 | 4.97 | 4.97 |
| Capital Expenditure | -.5 | -.8 | -1.7 | -3.7 | -6.5 | -3.1 | -3.4 | -3.6 | -3.9 | -4.3 |
| Capital Expenditure, % | -0.45269 | -0.63929 | -1.37 | -2.68 | -4.33 | -1.89 | -1.89 | -1.89 | -1.89 | -1.89 |
| Tax Rate, % | 19.23 | 19.23 | 19.23 | 19.23 | 19.23 | 19.23 | 19.23 | 19.23 | 19.23 | 19.23 |
| EBITAT | 7.4 | 12.4 | 10.7 | 8.3 | 4.6 | 11.2 | 12.1 | 13.1 | 14.2 | 15.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -41.8 | 16.6 | 6.8 | -3.9 | 4.0 | -.5 | 5.3 | 5.7 | 6.2 | 6.7 |
| WACC, % | 8.49 | 8.48 | 8.48 | 8.48 | 8.49 | 8.49 | 8.49 | 8.49 | 8.49 | 8.49 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 17.5 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 7 | |||||||||
| Terminal Value | 85 | |||||||||
| Present Terminal Value | 56 | |||||||||
| Enterprise Value | 74 | |||||||||
| Net Debt | -38 | |||||||||
| Equity Value | 112 | |||||||||
| Diluted Shares Outstanding, MM | 14 | |||||||||
| Equity Value Per Share | 8.05 |
What You Will Get
- Comprehensive WILC Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess G. Willi-Food's future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for G. Willi-Food International Ltd. (WILC).
- WACC Calculator: Comes with a pre-built Weighted Average Cost of Capital sheet that allows for customizable inputs specific to G. Willi-Food.
- Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit G. Willi-Food's financial strategies.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to G. Willi-Food International Ltd. (WILC).
- Interactive Dashboard and Charts: Visual representations provide a summary of key valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file for G. Willi-Food International Ltd. (WILC).
- Step 2: Review the pre-filled financial data and forecasts specific to G. Willi-Food International Ltd. (WILC).
- 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 Choose This Calculator for G. Willi-Food International Ltd. (WILC)?
- Accurate Data: Utilize real financials from G. Willi-Food for dependable valuation outcomes.
- Customizable: Tailor 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: Created for investors, analysts, and consultants in the food industry.
- User-Friendly: Easy-to-navigate design and clear instructions ensure accessibility for all users.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing G. Willi-Food International Ltd. (WILC) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Offer clients precise valuation insights related to G. Willi-Food International Ltd. (WILC) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Food Industry Enthusiasts: Gain insights into how food companies like G. Willi-Food International Ltd. (WILC) are assessed in the market.
What the Template Contains
- Preloaded WILC 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.