|
Valoración DCF de Fresh Del Monte Produce Inc. (FDP)
KY | Consumer Defensive | Agricultural Farm Products | 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
Fresh Del Monte Produce Inc. (FDP) Bundle
¡Simplifique la valoración de Fresh Del Monte Produce Inc. (FDP) con esta calculadora DCF personalizable! Con Real Fresh Del Monte Produce Inc. (FDP) financieras y entradas de pronóstico ajustables, puede probar escenarios y descubrir el valor razonable de Fresh Del Monte Product Inc. (FDP) en minutos.
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 | 4,489.0 | 4,202.3 | 4,252.0 | 4,442.3 | 4,320.7 | 4,283.3 | 4,246.2 | 4,209.4 | 4,172.9 | 4,136.7 |
| Revenue Growth, % | 0 | -6.39 | 1.18 | 4.48 | -2.74 | -0.86645 | -0.86645 | -0.86645 | -0.86645 | -0.86645 |
| EBITDA | 211.8 | 145.1 | 204.0 | 230.1 | 134.2 | 182.1 | 180.5 | 178.9 | 177.4 | 175.8 |
| EBITDA, % | 4.72 | 3.45 | 4.8 | 5.18 | 3.11 | 4.25 | 4.25 | 4.25 | 4.25 | 4.25 |
| Depreciation | 98.1 | 95.0 | 96.8 | 92.6 | 84.8 | 92.3 | 91.5 | 90.7 | 89.9 | 89.1 |
| Depreciation, % | 2.19 | 2.26 | 2.28 | 2.08 | 1.96 | 2.15 | 2.15 | 2.15 | 2.15 | 2.15 |
| EBIT | 113.7 | 50.1 | 107.2 | 137.5 | 49.4 | 89.8 | 89.0 | 88.3 | 87.5 | 86.7 |
| EBIT, % | 2.53 | 1.19 | 2.52 | 3.1 | 1.14 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 |
| Total Cash | 33.3 | 16.5 | 16.1 | 17.2 | 33.8 | 23.0 | 22.8 | 22.6 | 22.4 | 22.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 439.0 | 435.2 | 437.3 | 464.5 | 482.1 | 445.8 | 441.9 | 438.1 | 434.3 | 430.5 |
| Account Receivables, % | 9.78 | 10.36 | 10.28 | 10.46 | 11.16 | 10.41 | 10.41 | 10.41 | 10.41 | 10.41 |
| Inventories | 551.8 | 507.7 | 602.8 | 669.0 | 599.9 | 578.2 | 573.2 | 568.2 | 563.3 | 558.4 |
| Inventories, % | 12.29 | 12.08 | 14.18 | 15.06 | 13.88 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 |
| Accounts Payable | 284.9 | 266.5 | 320.0 | 295.9 | 243.1 | 278.4 | 276.0 | 273.6 | 271.3 | 268.9 |
| Accounts Payable, % | 6.35 | 6.34 | 7.53 | 6.66 | 5.63 | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 |
| Capital Expenditure | -122.3 | -150.0 | -98.5 | -48.1 | -57.7 | -94.5 | -93.7 | -92.8 | -92.0 | -91.2 |
| Capital Expenditure, % | -2.72 | -3.57 | -2.32 | -1.08 | -1.34 | -2.21 | -2.21 | -2.21 | -2.21 | -2.21 |
| Tax Rate, % | 169.09 | 169.09 | 169.09 | 169.09 | 169.09 | 169.09 | 169.09 | 169.09 | 169.09 | 169.09 |
| EBITAT | 83.4 | 48.0 | 104.7 | 115.1 | -34.1 | 63.0 | 62.4 | 61.9 | 61.4 | 60.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -646.7 | 22.5 | 59.3 | 42.1 | -8.3 | 154.1 | 66.7 | 66.1 | 65.5 | 65.0 |
| WACC, % | 5.49 | 5.77 | 5.79 | 5.62 | 4.6 | 5.45 | 5.45 | 5.45 | 5.45 | 5.45 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 365.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 66 | |||||||||
| Terminal Value | 1,919 | |||||||||
| Present Terminal Value | 1,471 | |||||||||
| Enterprise Value | 1,837 | |||||||||
| Net Debt | 564 | |||||||||
| Equity Value | 1,272 | |||||||||
| Diluted Shares Outstanding, MM | 48 | |||||||||
| Equity Value Per Share | 26.52 |
What You Will Get
- Real FDP Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess Fresh Del Monte's future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Fresh Del Monte Produce Inc. (FDP).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to the produce industry.
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit Fresh Del Monte’s market conditions.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Fresh Del Monte Produce Inc. (FDP).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file for Fresh Del Monte Produce Inc. (FDP).
- Step 2: Review the pre-filled financial data and forecasts for Fresh Del Monte Produce Inc. (FDP).
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells) for Fresh Del Monte Produce Inc. (FDP).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions for Fresh Del Monte Produce Inc. (FDP).
- Step 5: Evaluate the outputs and leverage the results for your investment decisions regarding Fresh Del Monte Produce Inc. (FDP).
Why Choose This Calculator for Fresh Del Monte Produce Inc. (FDP)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Fresh Del Monte.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Fresh Del Monte’s intrinsic value and Net Present Value.
- Preloaded Information: Historical and projected data provide reliable starting points for analysis.
- Expert-Grade Tool: Perfect for financial analysts, investors, and business consultants focusing on Fresh Del Monte.
Who Should Use Fresh Del Monte Produce Inc. (FDP)?
- Investors: Gain insights into the fresh produce market with reliable data from a leading company.
- Market Analysts: Utilize comprehensive reports to assess trends and performance in the agricultural sector.
- Retailers: Leverage Fresh Del Monte's expertise to enhance product offerings and supply chain efficiency.
- Health Enthusiasts: Explore the benefits of fresh produce and its impact on nutrition and wellness.
- Students and Educators: Use case studies from Fresh Del Monte to enrich learning in business and agriculture courses.
What the Template Contains
- Historical Data: Includes Fresh Del Monte Produce Inc.'s (FDP) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Fresh Del Monte Produce Inc.'s (FDP) 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 Fresh Del Monte Produce Inc.'s (FDP) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.