|
Valuación de DCF de EnvertaVision Communications Corporation (EVC)
US | Communication Services | Broadcasting | 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
Entravision Communications Corporation (EVC) Bundle
Diseñada para la precisión, nuestra calculadora DCF (EVC) le permite evaluar la valoración de Enstavision Communications Corporation utilizando datos financieros del mundo real, ofreciendo una flexibilidad completa para modificar todos los parámetros esenciales para las proyecciones mejoradas.
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 | 273.6 | 344.0 | 760.2 | 956.2 | 1,106.9 | 1,073.3 | 1,040.7 | 1,009.1 | 978.4 | 948.7 |
| Revenue Growth, % | 0 | 25.75 | 120.97 | 25.79 | 15.76 | -3.04 | -3.04 | -3.04 | -3.04 | -3.04 |
| EBITDA | 19.5 | 26.2 | 83.8 | 68.8 | 26.9 | 76.0 | 73.7 | 71.4 | 69.3 | 67.2 |
| EBITDA, % | 7.13 | 7.61 | 11.03 | 7.19 | 2.43 | 7.08 | 7.08 | 7.08 | 7.08 | 7.08 |
| Depreciation | 17.2 | 17.8 | 22.9 | 26.2 | 28.0 | 42.3 | 41.0 | 39.8 | 38.6 | 37.4 |
| Depreciation, % | 6.27 | 5.17 | 3.01 | 2.74 | 2.53 | 3.94 | 3.94 | 3.94 | 3.94 | 3.94 |
| EBIT | 2.4 | 8.4 | 60.9 | 42.6 | -1.1 | 33.6 | 32.6 | 31.6 | 30.7 | 29.7 |
| EBIT, % | 0.86375 | 2.44 | 8.01 | 4.46 | -0.09757279 | 3.13 | 3.13 | 3.13 | 3.13 | 3.13 |
| Total Cash | 124.8 | 147.2 | 185.1 | 155.2 | 118.9 | 299.9 | 290.8 | 282.0 | 273.4 | 265.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 71.4 | 142.0 | 201.7 | 224.7 | 235.8 | 297.8 | 288.7 | 280.0 | 271.5 | 263.2 |
| Account Receivables, % | 26.1 | 41.28 | 26.54 | 23.5 | 21.31 | 27.74 | 27.74 | 27.74 | 27.74 | 27.74 |
| Inventories | .0 | -2.5 | .0 | .8 | .0 | -1.4 | -1.3 | -1.3 | -1.2 | -1.2 |
| Inventories, % | 0.000000366 | -0.71622 | 0 | 0.07874847 | 0 | -0.1275 | -0.1275 | -0.1275 | -0.1275 | -0.1275 |
| Accounts Payable | 11.5 | 49.7 | 58.8 | 75.2 | 108.2 | 94.5 | 91.6 | 88.8 | 86.2 | 83.5 |
| Accounts Payable, % | 4.2 | 14.45 | 7.73 | 7.86 | 9.78 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 |
| Capital Expenditure | -27.6 | -9.2 | -5.8 | -11.5 | -27.3 | -36.9 | -35.8 | -34.7 | -33.6 | -32.6 |
| Capital Expenditure, % | -10.08 | -2.68 | -0.76546 | -1.2 | -2.47 | -3.44 | -3.44 | -3.44 | -3.44 | -3.44 |
| Tax Rate, % | 15.97 | 15.97 | 15.97 | 15.97 | 15.97 | 15.97 | 15.97 | 15.97 | 15.97 | 15.97 |
| EBITAT | 4.1 | -97.7 | 33.1 | 24.3 | -.9 | 19.9 | 19.3 | 18.7 | 18.1 | 17.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -66.3 | -119.1 | -2.9 | 31.7 | 22.4 | -49.0 | 30.7 | 29.7 | 28.8 | 28.0 |
| WACC, % | 7.7 | 4.01 | 6.02 | 6.12 | 7.11 | 6.19 | 6.19 | 6.19 | 6.19 | 6.19 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 49.3 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 29 | |||||||||
| Terminal Value | 1,075 | |||||||||
| Present Terminal Value | 796 | |||||||||
| Enterprise Value | 845 | |||||||||
| Net Debt | 157 | |||||||||
| Equity Value | 689 | |||||||||
| Diluted Shares Outstanding, MM | 88 | |||||||||
| Equity Value Per Share | 7.84 |
What You Will Get
- Real EVC Financial Data: Pre-filled with Entravision’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 Entravision’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
- Comprehensive Financial Data: Entravision’s historical financial statements and pre-filled projections.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Witness Entravision’s intrinsic value update instantly.
- Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file containing Entravision Communications Corporation’s (EVC) preloaded data.
- 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures to reflect your analysis.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate different forecasts to assess various valuation outcomes for Entravision Communications Corporation (EVC).
- 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making process.
Why Choose the Entravision Communications Corporation (EVC) Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for EVC.
- Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Entravision’s intrinsic value and Net Present Value.
- Preloaded Information: Access to historical and projected data for reliable starting points.
- Professional Standard: Perfect for financial analysts, investors, and business advisors focusing on EVC.
Who Should Use This Product?
- Media Investors: Develop comprehensive and accurate valuation models for Entravision Communications Corporation (EVC) analysis.
- Corporate Strategy Teams: Evaluate valuation scenarios to inform business decisions and strategies.
- Financial Consultants: Deliver precise valuation insights for clients interested in Entravision Communications Corporation (EVC).
- Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
- Media Industry Analysts: Gain insights into how media companies like Entravision Communications Corporation (EVC) are valued in the market.
What the Template Contains
- Pre-Filled DCF Model: Entravision Communications Corporation’s (EVC) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored for (EVC).
- Financial Ratios: Assess Entravision’s (EVC) profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX to suit your analysis.
- Financial Statements: Annual and quarterly reports to facilitate comprehensive evaluation.
- Interactive Dashboard: Effortlessly visualize key valuation metrics and outcomes for (EVC).