|
Beyond Meat, Inc. (Bynd) Valoración de DCF
US | Consumer Defensive | Packaged Foods | NASDAQ
|
- ✓ 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
Beyond Meat, Inc. (BYND) Bundle
¡Explore Beyond Meat, Inc. (BYND) Perspectivas financieras con nuestra calculadora DCF fácil de usar! Ingrese sus suposiciones con respecto al crecimiento, los márgenes y los costos para calcular Beyond Meat, Inc. (BYND) Valor intrínseco e informar sus decisiones de inversión.
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 | 297.9 | 406.8 | 464.7 | 418.9 | 343.4 | 363.0 | 383.8 | 405.8 | 429.0 | 453.6 |
| Revenue Growth, % | 0 | 36.55 | 14.24 | -9.85 | -18.04 | 5.73 | 5.73 | 5.73 | 5.73 | 5.73 |
| EBITDA | -1.3 | -34.5 | -150.3 | -305.4 | -282.2 | -142.6 | -150.7 | -159.3 | -168.5 | -178.1 |
| EBITDA, % | -0.42196 | -8.47 | -32.35 | -72.91 | -82.18 | -39.27 | -39.27 | -39.27 | -39.27 | -39.27 |
| Depreciation | 8.1 | 15.6 | 25.1 | 37.7 | 48.1 | 25.4 | 26.9 | 28.4 | 30.0 | 31.7 |
| Depreciation, % | 2.72 | 3.84 | 5.4 | 9.01 | 14.01 | 7 | 7 | 7 | 7 | 7 |
| EBIT | -9.4 | -50.1 | -175.4 | -343.2 | -330.3 | -168.0 | -177.6 | -187.7 | -198.5 | -209.9 |
| EBIT, % | -3.14 | -12.32 | -37.75 | -81.92 | -96.19 | -46.26 | -46.26 | -46.26 | -46.26 | -46.26 |
| Total Cash | 276.0 | 159.1 | 733.3 | 309.9 | 190.5 | 262.3 | 277.3 | 293.2 | 310.0 | 327.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 40.1 | 36.0 | 43.8 | 34.2 | 31.7 | 35.7 | 37.7 | 39.9 | 42.2 | 44.6 |
| Account Receivables, % | 13.45 | 8.84 | 9.43 | 8.16 | 9.24 | 9.83 | 9.83 | 9.83 | 9.83 | 9.83 |
| Inventories | 81.6 | 121.7 | 241.9 | 235.7 | 130.3 | 147.8 | 156.3 | 165.2 | 174.7 | 184.7 |
| Inventories, % | 27.39 | 29.92 | 52.05 | 56.26 | 37.96 | 40.72 | 40.72 | 40.72 | 40.72 | 40.72 |
| Accounts Payable | 26.9 | 53.1 | 69.0 | 55.3 | 56.0 | 48.3 | 51.0 | 53.9 | 57.0 | 60.3 |
| Accounts Payable, % | 9.04 | 13.05 | 14.86 | 13.2 | 16.32 | 13.29 | 13.29 | 13.29 | 13.29 | 13.29 |
| Capital Expenditure | -25.9 | -60.0 | -136.0 | -73.3 | -10.6 | -53.2 | -56.3 | -59.5 | -62.9 | -66.5 |
| Capital Expenditure, % | -8.7 | -14.75 | -29.26 | -17.5 | -3.08 | -14.66 | -14.66 | -14.66 | -14.66 | -14.66 |
| Tax Rate, % | -1.17 | -1.17 | -1.17 | -1.17 | -1.17 | -1.17 | -1.17 | -1.17 | -1.17 | -1.17 |
| EBITAT | -9.4 | -50.2 | -175.5 | -343.2 | -334.1 | -168.0 | -177.6 | -187.7 | -198.5 | -209.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -121.9 | -104.4 | -398.4 | -376.7 | -188.1 | -225.0 | -214.7 | -227.0 | -240.0 | -253.8 |
| WACC, % | 6.37 | 6.37 | 6.37 | 6.37 | 6.37 | 6.37 | 6.37 | 6.37 | 6.37 | 6.37 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -963.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -259 | |||||||||
| Terminal Value | -5,928 | |||||||||
| Present Terminal Value | -4,354 | |||||||||
| Enterprise Value | -5,318 | |||||||||
| Net Debt | 1,027 | |||||||||
| Equity Value | -6,345 | |||||||||
| Diluted Shares Outstanding, MM | 64 | |||||||||
| Equity Value Per Share | -98.68 |
What You Will Get
- Real BYND Financial Data: Pre-filled with Beyond Meat’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 Beyond Meat’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
- Customizable Growth Assumptions: Adjust essential inputs such as sales growth, gross margin %, and operating expenses.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
- High-Precision Estimates: Leverages Beyond Meat's actual financial data for credible valuation results.
- Effortless Scenario Testing: Evaluate various scenarios and analyze results with ease.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download the Template: Get instant access to the Excel-based BYND DCF Calculator.
- Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically updates Beyond Meat’s intrinsic value.
- Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
- Analyze and Decide: Use the results to guide your investment or financial analysis.
Why Choose This Calculator for Beyond Meat, Inc. (BYND)?
- Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for plant-based companies.
- Customizable Inputs: Modify yellow-highlighted cells to explore different market scenarios.
- Detailed Insights: Automatically computes Beyond Meat’s intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable benchmarks for analysis.
- Professional Quality: Perfect for financial analysts, investors, and consultants in the food industry.
Who Should Use This Product?
- Plant-Based Diet Advocates: Understand the market dynamics of plant-based foods and their valuation.
- Researchers: Utilize professional models to study the impact of Beyond Meat's innovations on the food industry.
- Investors: Evaluate your investment strategies and analyze valuation metrics for Beyond Meat, Inc. (BYND).
- Market Analysts: Enhance your analysis with a customizable DCF model tailored for the plant-based sector.
- Entrepreneurs: Discover how leading companies like Beyond Meat are valued and the factors influencing their market performance.
What the Template Contains
- Preloaded BYND 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.