|
Valoración de DCF Flutter Entertainment Plc (FLTR.L)
IE | Consumer Cyclical | Gambling, Resorts & Casinos | LSE
|
- ✓ 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
Flutter Entertainment plc (FLTR.L) Bundle
Como inversor o analista, esta calculadora DCF (FLTRL) es su recurso de referencia para una valoración precisa. Equipado con datos reales de Flutter Entertainment PLC, puede ajustar las previsiones y observar instantáneamente sus efectos.
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 | 2,834.9 | 6,036.1 | 8,308.0 | 9,463.0 | 11,790.0 | 16,981.5 | 24,458.9 | 35,228.8 | 50,741.1 | 73,083.8 |
| Revenue Growth, % | 0 | 112.92 | 37.64 | 13.9 | 24.59 | 44.03 | 44.03 | 44.03 | 44.03 | 44.03 |
| EBITDA | 514.6 | 1,175.7 | 561.0 | 987.0 | 624.0 | 2,041.4 | 2,940.3 | 4,235.0 | 6,099.7 | 8,785.6 |
| EBITDA, % | 18.15 | 19.48 | 6.75 | 10.43 | 5.29 | 12.02 | 12.02 | 12.02 | 12.02 | 12.02 |
| Depreciation | 292.8 | 820.6 | 1,010.0 | 1,075.0 | 1,285.0 | 1,981.4 | 2,853.8 | 4,110.4 | 5,920.4 | 8,527.2 |
| Depreciation, % | 10.33 | 13.6 | 12.16 | 11.36 | 10.9 | 11.67 | 11.67 | 11.67 | 11.67 | 11.67 |
| EBIT | 221.9 | 355.0 | -449.0 | -88.0 | -661.0 | 60.0 | 86.5 | 124.5 | 179.4 | 258.4 |
| EBIT, % | 7.83 | 5.88 | -5.4 | -0.92994 | -5.61 | 0.35354 | 0.35354 | 0.35354 | 0.35354 | 0.35354 |
| Total Cash | 108.1 | 1,741.6 | 2,314.7 | 2,695.9 | 3,421.0 | 4,008.7 | 5,773.9 | 8,316.3 | 11,978.2 | 17,252.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 8.5 | .0 | 168.4 | .0 | 90.0 | 105.0 | 151.2 | 217.8 | 313.6 | 451.7 |
| Account Receivables, % | 0.29984 | 0 | 2.03 | 0 | 0.76336 | 0.61811 | 0.61811 | 0.61811 | 0.61811 | 0.61811 |
| Inventories | .0 | .0 | .0 | -280.4 | .0 | -100.6 | -145.0 | -208.8 | -300.7 | -433.2 |
| Inventories, % | 0.0000000353 | 0 | 0.000000012 | -2.96 | 0 | -0.59268 | -0.59268 | -0.59268 | -0.59268 | -0.59268 |
| Accounts Payable | 33.2 | 108.6 | 100.1 | 248.0 | 240.0 | 299.9 | 432.0 | 622.2 | 896.2 | 1,290.9 |
| Accounts Payable, % | 1.17 | 1.8 | 1.21 | 2.62 | 2.04 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 |
| Capital Expenditure | -173.3 | -289.9 | -397.4 | -469.5 | -602.0 | -875.1 | -1,260.4 | -1,815.5 | -2,614.9 | -3,766.3 |
| Capital Expenditure, % | -6.11 | -4.8 | -4.78 | -4.96 | -5.11 | -5.15 | -5.15 | -5.15 | -5.15 | -5.15 |
| Tax Rate, % | -12.01 | -12.01 | -12.01 | -12.01 | -12.01 | -12.01 | -12.01 | -12.01 | -12.01 | -12.01 |
| EBITAT | 235.5 | 12,231.7 | -736.1 | -128.9 | -740.4 | 60.0 | 86.5 | 124.5 | 179.4 | 258.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 379.6 | 12,846.3 | -300.4 | 1,073.4 | -435.8 | 1,311.9 | 1,810.0 | 2,607.0 | 3,754.9 | 5,408.3 |
| WACC, % | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 10,699.9 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 5,625 | |||||||||
| Terminal Value | 100,116 | |||||||||
| Present Terminal Value | 63,254 | |||||||||
| Enterprise Value | 73,954 | |||||||||
| Net Debt | 4,284 | |||||||||
| Equity Value | 69,670 | |||||||||
| Diluted Shares Outstanding, MM | 177 | |||||||||
| Equity Value Per Share | 39,361.76 |
What You Will Receive
- Authentic FLTRL Financial Data: Comes pre-loaded with Flutter Entertainment’s historical and projected figures for accurate analysis.
- Customizable Template: Easily adjust key metrics such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch as Flutter's intrinsic value updates in real-time as you make adjustments.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF valuations.
- Intuitive Design: User-friendly layout with straightforward instructions suitable for all skill levels.
Key Features
- Customizable Forecast Inputs: Adjust key metrics such as revenue growth, EBITDA %, and capital expenditures to suit your analysis.
- Instant DCF Valuation: Generates intrinsic value, NPV, and additional financial metrics in real-time.
- High-Precision Accuracy: Leverages Flutter Entertainment plc's (FLTRL) actual financial data for credible valuation results.
- Simplified Scenario Analysis: Effortlessly explore various assumptions and assess different outcomes side by side.
- Efficiency Booster: Save time by avoiding the complexity of creating valuation models from the ground up.
How It Functions
- 1. Access the Template: Download and open the Excel file featuring Flutter Entertainment plc's (FLTRL) preloaded data.
- 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically calculates intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Evaluate multiple forecasts to examine various valuation possibilities.
- 5. Present with Confidence: Showcase professional valuation insights to empower your decision-making.
Why Opt for This Calculator?
- Precise Data: Utilize accurate Flutter Entertainment plc (FLTRL) financials to obtain trustworthy valuation results.
- Flexible: Modify essential inputs such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficient: Built-in calculations save you the hassle of starting from the ground up.
- Professional Quality: Tailored for investors, analysts, and consultants in the industry.
- Easy to Use: Designed with an intuitive interface and clear instructions to facilitate use for everyone.
Who Can Benefit from This Product?
- Finance Students: Master valuation methodologies and practice them with actual data.
- Academics: Integrate industry-standard models into your teaching or research projects.
- Investors: Validate your hypotheses and evaluate valuation scenarios for Flutter Entertainment plc (FLTRL) stock.
- Analysts: Enhance your efficiency with a customizable, ready-to-use DCF model.
- Small Business Owners: Discover how major public companies like Flutter Entertainment plc (FLTRL) are assessed and valued.
Overview of the Template Components
- Pre-Filled Data: Contains Flutter Entertainment plc’s historical financial data and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for computing WACC based on user-defined inputs.
- Key Financial Ratios: Examine Flutter’s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily adjust revenue growth, profit margins, and tax rates.
- Intuitive Dashboard: Visual representations and tables that summarize essential valuation outcomes.
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.