|
ABRDN PLC (ABDN.L) DCF Valoración
GB | Financial Services | Asset Management | LSE
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
abrdn plc (ABDN.L) Bundle
Ingementista para su precisión, nuestra calculadora DCF (ABDNL) le permite evaluar la valoración de ABRDN PLC utilizando información financiera del mundo real, ofreciendo una flexibilidad completa para modificar todos los parámetros esenciales para mejorar las proyecciones.
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 | 3,589.0 | 3,701.0 | 2,686.0 | 1,395.0 | 1,452.0 | 1,204.1 | 998.6 | 828.1 | 686.8 | 569.5 |
| Revenue Growth, % | 0 | 3.12 | -27.43 | -48.06 | 4.09 | -17.07 | -17.07 | -17.07 | -17.07 | -17.07 |
| EBITDA | 1,965.0 | 872.0 | 1,314.0 | -420.0 | .0 | 233.9 | 194.0 | 160.9 | 133.4 | 110.6 |
| EBITDA, % | 54.75 | 23.56 | 48.92 | -30.11 | 0 | 19.42 | 19.42 | 19.42 | 19.42 | 19.42 |
| Depreciation | 231.0 | 198.0 | 147.0 | 168.0 | 160.0 | 97.1 | 80.5 | 66.8 | 55.4 | 45.9 |
| Depreciation, % | 6.44 | 5.35 | 5.47 | 12.04 | 11.02 | 8.06 | 8.06 | 8.06 | 8.06 | 8.06 |
| EBIT | 1,734.0 | 674.0 | 1,167.0 | -588.0 | -160.0 | 136.8 | 113.4 | 94.1 | 78.0 | 64.7 |
| EBIT, % | 48.31 | 18.21 | 43.45 | -42.15 | -11.02 | 11.36 | 11.36 | 11.36 | 11.36 | 11.36 |
| Total Cash | 1,615.0 | 1,519.0 | 1,937.0 | 1,156.0 | 1,196.0 | 778.8 | 645.9 | 535.6 | 444.2 | 368.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 376.0 | 629.0 | 428.0 | 468.0 | 451.0 | 260.1 | 215.7 | 178.9 | 148.4 | 123.0 |
| Account Receivables, % | 10.48 | 17 | 15.93 | 33.55 | 31.06 | 21.6 | 21.6 | 21.6 | 21.6 | 21.6 |
| Inventories | -16.0 | -2,208.0 | -2,686.0 | -2,190.0 | .0 | -626.4 | -519.5 | -430.8 | -357.3 | -296.3 |
| Inventories, % | -0.44581 | -59.66 | -100 | -156.99 | 0 | -52.02 | -52.02 | -52.02 | -52.02 | -52.02 |
| Accounts Payable | .0 | 6.0 | 5.0 | 11.0 | .0 | 2.7 | 2.3 | 1.9 | 1.6 | 1.3 |
| Accounts Payable, % | 0 | 0.16212 | 0.18615 | 0.78853 | 0 | 0.22736 | 0.22736 | 0.22736 | 0.22736 | 0.22736 |
| Capital Expenditure | -43.0 | -25.0 | -12.0 | -27.0 | -59.0 | -20.0 | -16.6 | -13.8 | -11.4 | -9.5 |
| Capital Expenditure, % | -1.2 | -0.67549 | -0.44676 | -1.94 | -4.06 | -1.66 | -1.66 | -1.66 | -1.66 | -1.66 |
| Tax Rate, % | 116.67 | 116.67 | 116.67 | 116.67 | 116.67 | 116.67 | 116.67 | 116.67 | 116.67 | 116.67 |
| EBITAT | 1,898.1 | 670.0 | 1,040.4 | -524.9 | 26.7 | 103.4 | 85.7 | 71.1 | 59.0 | 48.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,726.1 | 2,788.0 | 1,853.4 | -913.9 | -2,056.3 | 1,000.5 | 86.6 | 71.9 | 59.6 | 49.4 |
| WACC, % | 8.85 | 8.84 | 8.72 | 8.73 | 7.73 | 8.57 | 8.57 | 8.57 | 8.57 | 8.57 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,126.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 50 | |||||||||
| Terminal Value | 767 | |||||||||
| Present Terminal Value | 508 | |||||||||
| Enterprise Value | 1,635 | |||||||||
| Net Debt | -167 | |||||||||
| Equity Value | 1,802 | |||||||||
| Diluted Shares Outstanding, MM | 1,930 | |||||||||
| Equity Value Per Share | 93.37 |
What You'll Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled real financial data for abrdn plc (ABDNL).
- Accurate Data: Access to historical figures and forward-looking projections (highlighted in the yellow cells).
- Adjustable Forecasts: Modify assumptions for revenue growth, EBITDA margin, and WACC as needed.
- Real-Time Calculations: Instantly observe how your inputs affect the valuation of abrdn plc (ABDNL).
- Professional Resource: Designed for use by investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for simplicity and ease of navigation, complete with step-by-step guidance.
Key Features
- Pre-Loaded Data: Abrdn plc's historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: Watch Abrdn plc's intrinsic value update in real time.
- Clear Visual Outputs: Dashboard charts showcase valuation results and key metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.
How It Functions
- Step 1: Download the Excel spreadsheet.
- Step 2: Examine the pre-filled data for abrdn plc (ABDNL), including historical and projected figures.
- Step 3: Modify the key assumptions (highlighted in yellow) according to your analysis.
- Step 4: Observe the automatic updates reflecting abrdn plc’s (ABDNL) intrinsic value.
- Step 5: Utilize the results for your investment choices or reporting needs.
Why Opt for This Calculator?
- Precision: Utilizes genuine abrdn plc (ABDNL) financials for data integrity.
- Versatility: Crafted to allow users to experiment and adjust inputs as needed.
- Efficiency: Avoid the complexities of constructing a DCF model from the ground up.
- Expert-Grade: Engineered with the expertise and usability expected at the CFO level.
- Intuitive: Simple to navigate, even for those with limited financial modeling backgrounds.
Who Should Utilize This Product?
- Investors: Accurately evaluate the fair value of abrdn plc (ABDNL) prior to making investment decisions.
- CFOs: Utilize a top-tier DCF model for comprehensive financial reporting and analysis.
- Consultants: Seamlessly tailor the template for client valuation reports.
- Entrepreneurs: Gain valuable insights into financial modeling practices employed by leading companies.
- Educators: Employ it as a resource to illustrate valuation techniques in the classroom.
Contents of the Template
- Pre-Filled Data: Contains abrdn plc's historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A separate sheet for computing WACC using custom inputs.
- Key Financial Ratios: Evaluate abrdn plc's profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visual charts and tables summarizing essential valuation 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.