Caesars Entertainment, Inc. (CZR) DCF Valuation

Caesars Entertainment, Inc. (CZR) DCF Valoración

US | Consumer Cyclical | Gambling, Resorts & Casinos | NASDAQ
Caesars Entertainment, Inc. (CZR) 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

Compatible con MAC / PC, completamente desbloqueado

No Se Necesita Experiencia; Fáciles De Seguir

Caesars Entertainment, Inc. (CZR) Bundle

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

TOTAL:

Diseñada para la precisión, nuestra calculadora DCF (CZR) le permite evaluar la valoración de Caesars Entertainment, Inc. con datos financieros del mundo real y una flexibilidad completa para modificar todos los parámetros esenciales para proyecciones mejoradas.


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 3,474.0 9,570.0 10,821.0 11,528.0 11,245.0 14,538.4 18,796.4 24,301.4 31,418.7 40,620.5
Revenue Growth, % 0 175.47 13.07 6.53 -2.45 29.29 29.29 29.29 29.29 29.29
EBITDA 193.0 2,832.0 3,066.0 3,555.0 3,577.0 3,667.4 4,741.6 6,130.2 7,925.7 10,246.9
EBITDA, % 5.56 29.59 28.33 30.84 31.81 25.23 25.23 25.23 25.23 25.23
Depreciation 597.0 1,165.0 1,259.0 1,261.0 1,324.0 1,852.4 2,394.9 3,096.3 4,003.1 5,175.5
Depreciation, % 17.18 12.17 11.63 10.94 11.77 12.74 12.74 12.74 12.74 12.74
EBIT -404.0 1,667.0 1,807.0 2,294.0 2,253.0 1,815.1 2,346.7 3,034.0 3,922.5 5,071.4
EBIT, % -11.63 17.42 16.7 19.9 20.04 12.48 12.48 12.48 12.48 12.48
Total Cash 1,758.0 1,070.0 1,038.0 1,005.0 866.0 2,552.9 3,300.5 4,267.2 5,516.9 7,132.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 342.0 472.0 611.0 608.0 470.0
Account Receivables, % 9.84 4.93 5.65 5.27 4.18
Inventories 44.0 42.0 59.0 46.0 45.0 88.7 114.7 148.2 191.6 247.8
Inventories, % 1.27 0.43887 0.54524 0.39903 0.40018 0.60997 0.60997 0.60997 0.60997 0.60997
Accounts Payable 167.0 254.0 314.0 408.0 296.0 480.8 621.6 803.6 1,039.0 1,343.3
Accounts Payable, % 4.81 2.65 2.9 3.54 2.63 3.31 3.31 3.31 3.31 3.31
Capital Expenditure -198.0 -832.0 -963.0 -1,294.0 -1,296.0 -1,338.8 -1,730.9 -2,237.8 -2,893.2 -3,740.6
Capital Expenditure, % -5.7 -8.69 -8.9 -11.22 -11.53 -9.21 -9.21 -9.21 -9.21 -9.21
Tax Rate, % -124.19 -124.19 -124.19 -124.19 -124.19 -124.19 -124.19 -124.19 -124.19 -124.19
EBITAT -435.2 1,295.2 1,675.9 -30,051.4 5,051.1 1,344.8 1,738.6 2,247.8 2,906.2 3,757.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -255.2 1,587.2 1,875.9 -29,974.4 5,106.1 1,600.7 2,263.0 2,925.8 3,782.7 4,890.6
WACC, % 10.79 9.05 10.22 2.99 10.79 8.77 8.77 8.77 8.77 8.77
PV UFCF
SUM PV UFCF 11,573.9
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 5,062
Terminal Value 96,100
Present Terminal Value 63,129
Enterprise Value 74,703
Net Debt 24,196
Equity Value 50,507
Diluted Shares Outstanding, MM 215
Equity Value Per Share 234.92

What You Will Get

  • Pre-Filled Financial Model: Caesars Entertainment’s actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
  • Instant Calculations: Automatic updates ensure you see results as you make changes.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.

Key Features

  • Real-Life CZR Data: Pre-filled with Caesars Entertainment's historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures as needed.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Develop multiple forecast scenarios to evaluate various valuation outcomes.
  • User-Friendly Design: Intuitive, organized, and crafted for both professionals and newcomers.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based CZR DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
  3. Instant Calculations: The model automatically recalculates Caesars Entertainment’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose This Calculator?

  • Accuracy: Utilizes real Caesars Entertainment financials for precise data.
  • Flexibility: Allows users to experiment and adjust inputs as needed.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Simple to navigate, even for those without extensive financial modeling skills.

Who Should Use This Product?

  • Casino Management Students: Discover operational strategies and apply them using real-world case studies.
  • Researchers: Integrate industry-specific models into your academic projects or papers.
  • Investors: Validate your investment hypotheses and evaluate valuation scenarios for Caesars Entertainment, Inc. (CZR).
  • Market Analysts: Enhance your analysis with a ready-to-use, customizable financial model.
  • Entrepreneurs: Understand the metrics used to assess large entertainment corporations like Caesars Entertainment, Inc. (CZR).

What the Template Contains

  • Historical Data: Includes Caesars Entertainment's past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Caesars Entertainment's intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Caesars Entertainment's financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


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.

No products were found matching.