|
Eni S.P.A. (E) DCF Valoración
IT | Energy | Oil & Gas Integrated | NYSE
|
- ✓ 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
Eni S.p.A. (E) Bundle
Ingementada para la precisión, nuestra calculadora DCF ENI S.P.A. (E) le permite evaluar la valoración de ENI S.P.A. utilizando datos financieros del mundo real, ofreciendo una flexibilidad completa para modificar todos los parámetros clave 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 | 72,845.8 | 45,853.2 | 79,823.8 | 138,134.1 | 97,693.1 | 117,427.9 | 141,149.2 | 169,662.5 | 203,935.7 | 245,132.3 |
Revenue Growth, % | 0 | -37.05 | 74.09 | 73.05 | -29.28 | 20.2 | 20.2 | 20.2 | 20.2 | 20.2 |
EBITDA | 16,197.2 | 3,748.6 | 20,698.4 | 29,734.2 | 18,512.5 | 22,737.7 | 27,330.8 | 32,851.9 | 39,488.2 | 47,465.2 |
EBITDA, % | 22.23 | 8.18 | 25.93 | 21.53 | 18.95 | 19.36 | 19.36 | 19.36 | 19.36 | 19.36 |
Depreciation | 8,939.9 | 7,239.7 | 7,512.8 | 7,718.1 | 8,151.8 | 12,072.6 | 14,511.4 | 17,442.8 | 20,966.4 | 25,201.8 |
Depreciation, % | 12.27 | 15.79 | 9.41 | 5.59 | 8.34 | 10.28 | 10.28 | 10.28 | 10.28 | 10.28 |
EBIT | 7,257.4 | -3,491.1 | 13,185.7 | 22,016.1 | 10,360.7 | 10,665.0 | 12,819.5 | 15,409.1 | 18,521.8 | 22,263.4 |
EBIT, % | 9.96 | -7.61 | 16.52 | 15.94 | 10.61 | 9.08 | 9.08 | 9.08 | 9.08 | 9.08 |
Total Cash | 13,695.4 | 15,812.6 | 19,663.3 | 20,754.7 | 17,695.2 | 26,082.4 | 31,351.3 | 37,684.5 | 45,297.0 | 54,447.4 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 11,629.3 | 9,778.0 | 18,150.7 | 18,973.2 | 18,666.7 | 21,811.1 | 26,217.1 | 31,513.2 | 37,879.1 | 45,530.9 |
Account Receivables, % | 15.96 | 21.32 | 22.74 | 13.74 | 19.11 | 18.57 | 18.57 | 18.57 | 18.57 | 18.57 |
Inventories | 4,934.8 | 4,058.2 | 6,329.6 | 8,036.1 | 6,448.5 | 8,448.4 | 10,155.0 | 12,206.4 | 14,672.2 | 17,636.0 |
Inventories, % | 6.77 | 8.85 | 7.93 | 5.82 | 6.6 | 7.19 | 7.19 | 7.19 | 7.19 | 7.19 |
Accounts Payable | 10,924.6 | 9,047.2 | 17,507.6 | 20,355.5 | 14,834.8 | 20,334.2 | 24,441.9 | 29,379.3 | 35,314.2 | 42,447.9 |
Accounts Payable, % | 15 | 19.73 | 21.93 | 14.74 | 15.19 | 17.32 | 17.32 | 17.32 | 17.32 | 17.32 |
Capital Expenditure | -8,731.4 | -4,828.5 | -5,458.1 | -816.2 | -9,606.0 | -9,342.1 | -11,229.2 | -13,497.6 | -16,224.3 | -19,501.7 |
Capital Expenditure, % | -11.99 | -10.53 | -6.84 | -0.59089 | -9.83 | -7.96 | -7.96 | -7.96 | -7.96 | -7.96 |
Tax Rate, % | 53.35 | 53.35 | 53.35 | 53.35 | 53.35 | 53.35 | 53.35 | 53.35 | 53.35 | 53.35 |
EBITAT | 186.9 | -5,042.7 | 7,183.3 | 13,866.2 | 4,832.9 | 5,688.4 | 6,837.5 | 8,218.7 | 9,878.9 | 11,874.5 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -5,244.1 | -1,781.0 | 7,054.1 | 21,087.1 | -247.9 | 8,774.1 | 8,114.6 | 9,753.8 | 11,724.2 | 14,092.6 |
WACC, % | 6.63 | 7.84 | 7.27 | 7.38 | 7.18 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 |
PV UFCF | ||||||||||
SUM PV UFCF | 41,921.7 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 14,374 | |||||||||
Terminal Value | 273,248 | |||||||||
Present Terminal Value | 192,467 | |||||||||
Enterprise Value | 234,389 | |||||||||
Net Debt | 30,179 | |||||||||
Equity Value | 204,210 | |||||||||
Diluted Shares Outstanding, MM | 3,327 | |||||||||
Equity Value Per Share | 61.38 |
What You Will Get
- Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Eni S.p.A.'s financial data pre-loaded to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model that can be tailored to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- 🔍 Real-Life Eni Financials: Pre-filled historical and projected data for Eni S.p.A. (E).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Eni’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Eni’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Get the pre-formatted Excel file containing Eni S.p.A.'s (E) 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 evaluate results immediately.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose This Calculator for Eni S.p.A. (E)?
- All-in-One Tool: Features DCF, WACC, and financial ratio analyses tailored for Eni S.p.A. (E).
- Adjustable Parameters: Modify yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Eni S.p.A.'s intrinsic value and Net Present Value.
- Preloaded Information: Historical and projected data provide reliable starting points for analysis.
- High Professional Standards: Perfect for financial analysts, investors, and business consultants focusing on Eni S.p.A. (E).
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Eni S.p.A. (E) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Eni S.p.A. (E).
- Consultants: Deliver professional valuation insights on Eni S.p.A. (E) to clients quickly and accurately.
- Business Owners: Understand how major companies like Eni S.p.A. (E) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Eni S.p.A. (E).
What the Template Contains
- Preloaded Eni S.p.A. 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.