|
Frontier Communications Parent, Inc. (FYBR) Valoración de DCF
US | Communication Services | Telecommunications Services | NASDAQ
|
- ✓ 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
Frontier Communications Parent, Inc. (FYBR) Bundle
Si es un inversor o analista, esta calculadora DCF (FYBR) es la herramienta perfecta para una valoración precisa. Equipado con datos reales de Frontier Communications Parent, Inc., puede ajustar los pronósticos y observar los efectos en tiempo real.
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 | 8,107.0 | 7,155.0 | 7,155.0 | 5,787.0 | 5,751.0 | 6,189.2 | 6,660.9 | 7,168.5 | 7,714.7 | 8,302.6 |
| Revenue Growth, % | 0 | -11.74 | 0 | -19.12 | -0.62208 | 7.62 | 7.62 | 7.62 | 7.62 | 7.62 |
| EBITDA | -3,207.0 | 1,874.0 | 6,520.0 | 2,273.0 | 2,185.0 | 1,919.0 | 2,065.3 | 2,222.6 | 2,392.0 | 2,574.3 |
| EBITDA, % | -39.56 | 26.19 | 91.13 | 39.28 | 37.99 | 31.01 | 31.01 | 31.01 | 31.01 | 31.01 |
| Depreciation | 1,780.0 | 1,598.0 | 1,240.0 | 1,182.0 | 1,415.0 | 1,320.2 | 1,420.8 | 1,529.0 | 1,645.6 | 1,771.0 |
| Depreciation, % | 21.96 | 22.33 | 17.33 | 20.43 | 24.6 | 21.33 | 21.33 | 21.33 | 21.33 | 21.33 |
| EBIT | -4,987.0 | 276.0 | 5,280.0 | 1,091.0 | 770.0 | 598.9 | 644.5 | 693.6 | 746.5 | 803.3 |
| EBIT, % | -61.51 | 3.86 | 73.79 | 18.85 | 13.39 | 9.68 | 9.68 | 9.68 | 9.68 | 9.68 |
| Total Cash | 760.0 | 1,829.0 | 2,127.0 | 2,072.0 | 2,200.0 | 1,717.2 | 1,848.0 | 1,988.9 | 2,140.4 | 2,303.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 667.0 | 638.0 | 458.0 | 456.0 | 446.0 | 485.0 | 522.0 | 561.7 | 604.5 | 650.6 |
| Account Receivables, % | 8.23 | 8.92 | 6.4 | 7.88 | 7.76 | 7.84 | 7.84 | 7.84 | 7.84 | 7.84 |
| Inventories | .0 | -85.0 | .0 | .0 | .0 | -14.7 | -15.8 | -17.0 | -18.3 | -19.7 |
| Inventories, % | 0 | -1.19 | 0 | 0 | 0 | -0.2376 | -0.2376 | -0.2376 | -0.2376 | -0.2376 |
| Accounts Payable | 437.0 | 540.0 | 535.0 | 1,410.0 | 1,103.0 | 791.7 | 852.0 | 917.0 | 986.9 | 1,062.1 |
| Accounts Payable, % | 5.39 | 7.55 | 7.48 | 24.36 | 19.18 | 12.79 | 12.79 | 12.79 | 12.79 | 12.79 |
| Capital Expenditure | -1,226.0 | -1,181.0 | -1,705.0 | -2,738.0 | -3,211.0 | -1,963.3 | -2,112.9 | -2,273.9 | -2,447.2 | -2,633.7 |
| Capital Expenditure, % | -15.12 | -16.51 | -23.83 | -47.31 | -55.83 | -31.72 | -31.72 | -31.72 | -31.72 | -31.72 |
| Tax Rate, % | 75.21 | 75.21 | 75.21 | 75.21 | 75.21 | 75.21 | 75.21 | 75.21 | 75.21 | 75.21 |
| EBITAT | -4,519.8 | 228.3 | 4,367.4 | 803.2 | 190.9 | 424.6 | 456.9 | 491.7 | 529.2 | 569.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4,195.8 | 862.3 | 3,992.4 | 124.2 | -1,902.1 | -554.1 | -210.7 | -226.8 | -244.1 | -262.7 |
| WACC, % | 7.06 | 6.81 | 6.81 | 6.51 | 4.93 | 6.42 | 6.42 | 6.42 | 6.42 | 6.42 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,277.6 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | -271 | |||||||||
| Terminal Value | -7,904 | |||||||||
| Present Terminal Value | -5,790 | |||||||||
| Enterprise Value | -7,067 | |||||||||
| Net Debt | 10,428 | |||||||||
| Equity Value | -17,495 | |||||||||
| Diluted Shares Outstanding, MM | 248 | |||||||||
| Equity Value Per Share | -70.42 |
What You Will Get
- Editable Forecast Inputs: Modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Frontier Communications' financial data pre-loaded to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A sleek Excel model tailored to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Customizable Financial Inputs: Adjust essential variables such as subscriber growth, operational costs, and capital investments.
- Instant DCF Valuation: Quickly determines intrinsic value, NPV, and additional financial metrics.
- High-Precision Results: Leverages Frontier Communications' actual financial data for accurate valuation insights.
- Effortless Scenario Testing: Easily evaluate various assumptions and analyze different outcomes.
- Efficiency Booster: Streamline the valuation process without the hassle of creating complex models from the ground up.
How It Works
- 1. Access the Template: Download and open the Excel file containing Frontier Communications Parent, Inc.'s (FYBR) preloaded data.
- 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation scenarios.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.
Why Choose This Calculator for Frontier Communications Parent, Inc. (FYBR)?
- Accuracy: Utilizes real financial data from Frontier Communications for precise calculations.
- Flexibility: Allows users to easily adjust and test various input parameters.
- Time-Saving: Eliminates the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.
Who Should Use This Product?
- Telecommunications Investors: Develop comprehensive and accurate valuation models for analyzing Frontier Communications (FYBR).
- Corporate Finance Departments: Assess valuation scenarios to inform strategic decisions within the company.
- Financial Consultants and Advisors: Deliver precise valuation insights for clients interested in Frontier Communications (FYBR).
- Students and Instructors: Utilize real-world data to enhance learning and practice in financial modeling.
- Industry Analysts: Gain insights into how telecommunications companies like Frontier Communications (FYBR) are valued in the market.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Frontier Communications Parent, Inc. (FYBR).
- Real-World Data: Frontier's historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to FYBR.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.