Aegon N.V. (AEG) DCF Valuation

Aegon N.V. (AEG) DCF Valoración

NL | Financial Services | Insurance - Diversified | NYSE
Aegon N.V. (AEG) DCF Valuation
  • ✓ 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

Aegon N.V. (AEG) Bundle

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

TOTAL:

Ingementista para su precisión, nuestra calculadora AEG DCF le permite evaluar la valoración de Aegon N.V. utilizando información financiera del mundo real y ofrece 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 63,670.1 46,169.5 48,050.4 -16,502.8 13,511.8 5,965.0 2,633.4 1,162.6 513.2 226.6
Revenue Growth, % 0 -27.49 4.07 -134.34 -181.88 -55.85 -55.85 -55.85 -55.85 -55.85
EBITDA 2,615.1 176.0 3,547.2 .0 -.1 141.6 62.5 27.6 12.2 5.4
EBITDA, % 4.11 0.38121 7.38 0 -0.000847849545 2.37 2.37 2.37 2.37 2.37
Depreciation 885.2 911.3 1,063.3 38.5 65.5 69.5 30.7 13.6 6.0 2.6
Depreciation, % 1.39 1.97 2.21 -0.2335 0.48474 1.17 1.17 1.17 1.17 1.17
EBIT 1,729.8 -735.3 2,483.9 -38.5 -65.6 72.1 31.8 14.0 6.2 2.7
EBIT, % 2.72 -1.59 5.17 0.2335 -0.48559 1.21 1.21 1.21 1.21 1.21
Total Cash 107,750.5 113,517.0 112,742.1 66,978.8 56,694.4 3,579.0 1,580.0 697.5 307.9 135.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 6,930.8 7,108.9 5,855.0 .0 3,714.9
Account Receivables, % 10.89 15.4 12.19 0 27.49
Inventories -26,752.8 -22,099.6 -19,565.7 -161.4 .0 -1,546.4 -682.7 -301.4 -133.1 -58.7
Inventories, % -42.02 -47.87 -40.72 0.97816 0 -25.92 -25.92 -25.92 -25.92 -25.92
Accounts Payable 3,391.0 2,866.1 3,207.7 1,185.2 2,201.6 325.9 143.9 63.5 28.0 12.4
Accounts Payable, % 5.33 6.21 6.68 -7.18 16.29 5.46 5.46 5.46 5.46 5.46
Capital Expenditure -154.1 -125.0 -116.6 -102.1 -120.8 -19.7 -8.7 -3.8 -1.7 -.7
Capital Expenditure, % -0.24208 -0.27068 -0.24275 0.61845 -0.8941 -0.32992 -0.32992 -0.32992 -0.32992 -0.32992
Tax Rate, % 46.29 46.29 46.29 46.29 46.29 46.29 46.29 46.29 46.29 46.29
EBITAT 1,471.0 -272.7 2,049.2 -25.6 -35.2 46.8 20.7 9.1 4.0 1.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 25,415.0 -4,842.6 2,057.5 -15,660.9 -2,950.4 2,695.3 -563.6 -248.8 -109.8 -48.5
WACC, % 7.67 6.99 7.63 7.41 7.23 7.39 7.39 7.39 7.39 7.39
PV UFCF
SUM PV UFCF 1,703.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -49
Terminal Value -918
Present Terminal Value -643
Enterprise Value 1,061
Net Debt 877
Equity Value 184
Diluted Shares Outstanding, MM 1,891
Equity Value Per Share 0.10

What You Will Receive

  • Pre-Filled Financial Model: Aegon N.V.’s actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates ensure immediate visibility of results as adjustments are made.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Comprehensive Data: Aegon N.V.’s historical financial reports and pre-filled projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Monitor Aegon N.V.’s intrinsic value calculations instantly.
  • Intuitive Visualizations: Dashboard graphs present valuation outcomes and essential metrics clearly.
  • Designed for Precision: A specialized tool for analysts, investors, and finance professionals.

How It Functions

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

Why Choose Aegon N.V. (AEG)?

  • Time-Efficient: Access comprehensive financial solutions without the hassle of starting from scratch.
  • Enhanced Precision: Utilize verified data and methodologies to minimize valuation discrepancies.
  • Completely Customizable: Adjust the framework to align with your unique financial assumptions and forecasts.
  • User-Friendly: Intuitive visuals and outputs facilitate straightforward analysis of results.
  • Preferred by Professionals: Crafted for industry experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Institutional Investors: Develop comprehensive and accurate valuation models for assessing Aegon N.V. (AEG) investments.
  • Corporate Finance Departments: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Financial Consultants: Deliver precise valuation insights regarding Aegon N.V. (AEG) to clients.
  • Academics and Students: Utilize real-time data to enhance learning and practice in financial modeling.
  • Market Analysts: Gain insights into the valuation of insurance and financial services companies like Aegon N.V. (AEG).

What the Template Contains

  • Pre-Filled DCF Model: Aegon N.V.'s (AEG) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital for Aegon N.V. (AEG).
  • Financial Ratios: Evaluate Aegon N.V.'s (AEG) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios for Aegon N.V. (AEG).
  • Financial Statements: Annual and quarterly reports to support detailed analysis of Aegon N.V. (AEG).
  • Interactive Dashboard: Easily visualize key valuation metrics and results for Aegon N.V. (AEG).

No products were found matching.