|
Valoración de DCF de Evercore Inc. (EVR)
US | Financial Services | Financial - Capital Markets | 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
Evercore Inc. (EVR) Bundle
Diseñada para la precisión, nuestra calculadora DCF (EVR) le permite evaluar la valoración de Evercore Inc. 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 | 2,008.7 | 2,263.9 | 3,289.5 | 2,762.0 | 2,442.7 | 2,628.4 | 2,828.2 | 3,043.2 | 3,274.5 | 3,523.5 |
| Revenue Growth, % | 0 | 12.71 | 45.3 | -16.03 | -11.56 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 |
| EBITDA | .0 | .0 | .0 | .0 | 445.3 | 95.8 | 103.1 | 110.9 | 119.4 | 128.5 |
| EBITDA, % | 0 | 0 | 0 | 0 | 18.23 | 3.65 | 3.65 | 3.65 | 3.65 | 3.65 |
| Depreciation | 1,559.8 | 1,690.3 | 2,178.5 | 2,062.9 | 66.5 | 1,555.7 | 1,674.0 | 1,801.3 | 1,938.2 | 2,085.6 |
| Depreciation, % | 77.65 | 74.66 | 66.23 | 74.69 | 2.72 | 59.19 | 59.19 | 59.19 | 59.19 | 59.19 |
| EBIT | -1,559.8 | -1,690.3 | -2,178.5 | -2,062.9 | 378.8 | -1,459.9 | -1,570.9 | -1,690.3 | -1,818.8 | -1,957.1 |
| EBIT, % | -77.65 | -74.66 | -66.23 | -74.69 | 15.51 | -55.54 | -55.54 | -55.54 | -55.54 | -55.54 |
| Total Cash | 848.6 | 829.6 | 719.5 | 786.3 | 2,033.8 | 1,117.0 | 1,201.9 | 1,293.3 | 1,391.6 | 1,497.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 296.4 | 368.3 | 351.7 | 385.1 | 397.4 | 378.1 | 406.8 | 437.8 | 471.0 | 506.9 |
| Account Receivables, % | 14.75 | 16.27 | 10.69 | 13.94 | 16.27 | 14.39 | 14.39 | 14.39 | 14.39 | 14.39 |
| Inventories | -136.3 | -115.8 | -83.7 | -225.5 | .0 | -118.9 | -127.9 | -137.6 | -148.1 | -159.3 |
| Inventories, % | -6.79 | -5.12 | -2.55 | -8.16 | 0 | -4.52 | -4.52 | -4.52 | -4.52 | -4.52 |
| Accounts Payable | 39.7 | 38.0 | 31.6 | 28.8 | 26.0 | 35.3 | 38.0 | 40.9 | 44.0 | 47.4 |
| Accounts Payable, % | 1.98 | 1.68 | 0.96164 | 1.04 | 1.06 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 |
| Capital Expenditure | -70.8 | -53.3 | -28.0 | -23.2 | -20.0 | -44.1 | -47.5 | -51.1 | -55.0 | -59.1 |
| Capital Expenditure, % | -3.53 | -2.36 | -0.85031 | -0.83949 | -0.82074 | -1.68 | -1.68 | -1.68 | -1.68 | -1.68 |
| Tax Rate, % | 30.16 | 30.16 | 30.16 | 30.16 | 30.16 | 30.16 | 30.16 | 30.16 | 30.16 | 30.16 |
| EBITAT | -1,034.0 | -1,095.7 | -1,444.0 | -1,396.2 | 264.5 | -977.9 | -1,052.2 | -1,132.2 | -1,218.3 | -1,310.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 334.7 | 447.0 | 684.8 | 748.9 | 70.5 | 681.2 | 557.3 | 599.6 | 645.2 | 694.3 |
| WACC, % | 10.3 | 10.3 | 10.3 | 10.31 | 10.31 | 10.31 | 10.31 | 10.31 | 10.31 | 10.31 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,383.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 708 | |||||||||
| Terminal Value | 8,527 | |||||||||
| Present Terminal Value | 5,222 | |||||||||
| Enterprise Value | 7,605 | |||||||||
| Net Debt | 248 | |||||||||
| Equity Value | 7,358 | |||||||||
| Diluted Shares Outstanding, MM | 40 | |||||||||
| Equity Value Per Share | 183.49 |
What You Will Receive
- Comprehensive Financial Model: Evercore Inc.’s (EVR) actual data facilitates accurate DCF valuation.
- Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential variables.
- Real-Time Calculations: Automatic updates allow you to view results immediately as you adjust inputs.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasting.
Key Features
- Comprehensive Financial Data: Evercore Inc.’s historical financial statements and pre-filled projections.
- Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Calculations: Observe Evercore’s intrinsic value update instantly.
- Intuitive Visual Outputs: Dashboard graphs illustrate valuation results and essential metrics.
- Designed for Precision: A professional-grade tool for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring Evercore Inc.'s (EVR) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the key financial metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth rates, profit margins).
- Step 4: Instantly observe recalculated results, including Evercore Inc.'s (EVR) intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.
Why Choose Evercore's Services?
- Comprehensive Advisory: Offers M&A advisory, restructuring, and capital markets expertise in one firm.
- Tailored Solutions: Customized strategies to meet the unique needs of each client.
- In-Depth Analysis: Provides detailed market insights and financial assessments for informed decision-making.
- Proven Track Record: Extensive experience with high-profile transactions and a strong reputation in the industry.
- Expert Team: Led by seasoned professionals with deep industry knowledge and relationships.
Who Should Use This Product?
- Institutional Investors: Develop comprehensive and accurate valuation models for investment strategies involving Evercore Inc. (EVR).
- Corporate Finance Departments: Evaluate valuation scenarios to inform corporate decision-making and strategy at Evercore Inc. (EVR).
- Financial Consultants: Deliver precise valuation analyses and insights for clients interested in Evercore Inc. (EVR).
- Academic Scholars and Students: Utilize real-time data to enhance learning and practice in financial modeling with Evercore Inc. (EVR).
- Market Analysts: Gain insights into the valuation processes of investment banking firms like Evercore Inc. (EVR).
What the Template Contains
- Pre-Filled DCF Model: Evercore Inc.’s (EVR) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Evercore Inc.’s (EVR) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.