|
Valoración de DCF de Franco-Nevada Corporation (FNV) |
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
Compatible con MAC / PC, completamente desbloqueado
No Se Necesita Experiencia; Fáciles De Seguir
Franco-Nevada Corporation (FNV) Bundle
¡Descubra el verdadero valor de Franco-Nevada Corporation (FNV) con nuestra calculadora DCF avanzada! Ajuste los supuestos clave, explore varios escenarios y examine cómo los cambios afectan la valoración de Franco-Nevada Corporation (FNV), todo dentro de una sola plantilla de Excel.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,020.2 | 1,300.0 | 1,315.7 | 1,219.0 | 1,102.2 | 1,134.4 | 1,167.6 | 1,201.8 | 1,237.0 | 1,273.1 |
| Revenue Growth, % | 0 | 27.43 | 1.21 | -7.35 | -9.58 | 2.93 | 2.93 | 2.93 | 2.93 | 2.93 |
| EBITDA | 614.9 | 1,157.7 | 1,106.9 | -91.0 | 949.0 | 708.1 | 728.8 | 750.1 | 772.1 | 794.7 |
| EBITDA, % | 60.27 | 89.05 | 84.13 | -7.47 | 86.1 | 62.42 | 62.42 | 62.42 | 62.42 | 62.42 |
| Depreciation | 253.7 | 297.0 | 274.9 | 278.1 | 225.3 | 253.8 | 261.2 | 268.9 | 276.7 | 284.8 |
| Depreciation, % | 24.87 | 22.84 | 20.89 | 22.81 | 20.44 | 22.37 | 22.37 | 22.37 | 22.37 | 22.37 |
| EBIT | 361.1 | 860.7 | 832.0 | -369.1 | 723.7 | 454.3 | 467.6 | 481.3 | 495.3 | 509.8 |
| EBIT, % | 35.4 | 66.21 | 63.24 | -30.28 | 65.66 | 40.05 | 40.05 | 40.05 | 40.05 | 40.05 |
| Total Cash | 534.2 | 539.3 | 1,196.5 | 1,421.9 | 1,451.3 | 873.0 | 898.6 | 924.9 | 951.9 | 979.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 93.4 | 119.8 | 135.7 | 111.0 | 157.7 | 118.2 | 121.7 | 125.2 | 128.9 | 132.7 |
| Account Receivables, % | 9.16 | 9.22 | 10.31 | 9.11 | 14.31 | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 |
| Inventories | .5 | .5 | .1 | .5 | 96.8 | 20.2 | 20.8 | 21.4 | 22.1 | 22.7 |
| Inventories, % | 0.04901 | 0.03846154 | 0.00760052 | 0.04101723 | 8.78 | 1.78 | 1.78 | 1.78 | 1.78 | 1.78 |
| Accounts Payable | 3.5 | 8.5 | 7.0 | 5.5 | 5.1 | 5.5 | 5.7 | 5.9 | 6.0 | 6.2 |
| Accounts Payable, % | 0.34307 | 0.65385 | 0.53204 | 0.45119 | 0.46271 | 0.48857 | 0.48857 | 0.48857 | 0.48857 | 0.48857 |
| Capital Expenditure | -312.6 | -760.5 | -141.5 | -531.2 | -408.0 | -409.5 | -421.5 | -433.8 | -446.5 | -459.6 |
| Capital Expenditure, % | -30.64 | -58.5 | -10.75 | -43.57 | -37.02 | -36.1 | -36.1 | -36.1 | -36.1 | -36.1 |
| Tax Rate, % | 27.73 | 27.73 | 27.73 | 27.73 | 27.73 | 27.73 | 27.73 | 27.73 | 27.73 | 27.73 |
| EBITAT | 347.0 | 736.2 | 699.2 | -472.7 | 523.0 | 397.9 | 409.5 | 421.5 | 433.8 | 446.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 197.7 | 251.3 | 815.6 | -702.9 | 196.9 | 358.7 | 245.4 | 252.6 | 260.0 | 267.6 |
| WACC, % | 7.97 | 7.97 | 7.97 | 7.97 | 7.97 | 7.97 | 7.97 | 7.97 | 7.97 | 7.97 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,116.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 273 | |||||||||
| Terminal Value | 4,569 | |||||||||
| Present Terminal Value | 3,113 | |||||||||
| Enterprise Value | 4,230 | |||||||||
| Net Debt | -1,451 | |||||||||
| Equity Value | 5,682 | |||||||||
| Diluted Shares Outstanding, MM | 193 | |||||||||
| Equity Value Per Share | 29.50 |
What You Will Get
- Real Franco-Nevada Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Franco-Nevada Corporation (FNV).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Franco-Nevada Corporation (FNV).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Franco-Nevada Corporation’s (FNV) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Franco-Nevada Corporation (FNV).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Franco-Nevada Corporation (FNV).
Key Features
- Accurate Franco-Nevada Financials: Access reliable pre-loaded historical data and future forecasts.
- Customizable Valuation Assumptions: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to help visualize your valuation results.
- Designed for All Skill Levels: A straightforward, accessible layout suitable for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Franco-Nevada data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Franco-Nevada’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Franco-Nevada Corporation (FNV)?
- User-Friendly Interface: Tailored for both novice users and seasoned professionals.
- Customizable Inputs: Easily adjust parameters to suit your financial analysis.
- Real-Time Updates: Observe immediate changes in Franco-Nevada’s valuation as you modify inputs.
- Preloaded Data: Comes with Franco-Nevada’s actual financial metrics for efficient evaluation.
- Preferred by Experts: Utilized by analysts and investors for making strategic decisions.
Who Should Use This Product?
- Investors: Accurately estimate Franco-Nevada Corporation’s (FNV) fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to (FNV).
- Consultants: Quickly customize the template for valuation reports concerning (FNV) for clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies like (FNV).
- Educators: Implement it as a teaching resource to illustrate valuation methodologies using (FNV) as a case study.
What the Template Contains
- Pre-Filled DCF Model: Franco-Nevada Corporation’s (FNV) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Franco-Nevada’s (FNV) 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.
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.