![]() |
Valoración de DCF de accidente general (GACB.L)
GB | Financial Services | Financial - Credit Services | 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
General Accident PLC (GACB.L) Bundle
¡Revele el verdadero valor del accidente general PLC (GACBL) con nuestra calculadora DCF avanzada! Ajuste los supuestos críticos, explore varios escenarios y evalúe cómo los cambios afectan la valoración del accidente general PLC (GACBL), todo dentro de una plantilla integral de Excel.
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 | 161.0 | 120.0 | 66.0 | 66.0 | 449.0 | 482.2 | 517.8 | 556.0 | 597.0 | 641.1 |
Revenue Growth, % | 0 | -25.47 | -45 | 0 | 580.3 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 |
EBITDA | -21.0 | -21.0 | -21.0 | -21.0 | .0 | -90.8 | -97.5 | -104.7 | -112.5 | -120.8 |
EBITDA, % | -13.04 | -17.5 | -31.82 | -31.82 | 0 | -18.84 | -18.84 | -18.84 | -18.84 | -18.84 |
Depreciation | -161.0 | -120.0 | -66.0 | -66.0 | -449.0 | -482.2 | -517.8 | -556.0 | -597.0 | -641.1 |
Depreciation, % | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 |
EBIT | 140.0 | 99.0 | 45.0 | 45.0 | 449.0 | 391.3 | 420.2 | 451.3 | 484.6 | 520.4 |
EBIT, % | 86.96 | 82.5 | 68.18 | 68.18 | 100 | 81.16 | 81.16 | 81.16 | 81.16 | 81.16 |
Total Cash | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 95.3 | 102.4 | 109.9 | 118.0 | 126.8 |
Account Receivables, % | 13.04 | 17.5 | 31.82 | 31.82 | 4.68 | 19.77 | 19.77 | 19.77 | 19.77 | 19.77 |
Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Capital Expenditure, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Rate, % | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 |
EBITAT | 140.0 | 99.0 | 45.0 | 45.0 | 428.0 | 387.7 | 416.3 | 447.0 | 480.0 | 515.5 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -42.0 | -21.0 | -21.0 | -21.0 | -21.0 | -168.8 | -108.5 | -116.5 | -125.1 | -134.3 |
WACC, % | 7.75 | 7.75 | 7.75 | 7.75 | 7.75 | 7.75 | 7.75 | 7.75 | 7.75 | 7.75 |
PV UFCF | ||||||||||
SUM PV UFCF | -528.5 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | -137 | |||||||||
Terminal Value | -2,382 | |||||||||
Present Terminal Value | -1,640 | |||||||||
Enterprise Value | -2,168 | |||||||||
Net Debt | 0 | |||||||||
Equity Value | -2,168 | |||||||||
Diluted Shares Outstanding, MM | 19,125 | |||||||||
Equity Value Per Share | -11.34 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled actual financials for General Accident PLC (GACBL).
- Comprehensive Data: Historical information and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect the valuation of General Accident PLC (GACBL).
- Expert-Level Tool: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for simplicity and ease of use, accompanied by step-by-step guidance.
Key Features of General Accident PLC (GACBL)
- Comprehensive Financial Data: Gain access to precise historical records and future forecasts.
- Adjustable Forecast Parameters: Modify the highlighted fields for WACC, growth rates, and profit margins.
- Automatic Calculations: Real-time updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Clear and concise charts and summaries for effective valuation insights.
- Designed for All Levels: An intuitive layout suitable for investors, CFOs, and consultants alike.
How It Works
- Download: Get the pre-made Excel file containing General Accident PLC's (GACBL) financial data.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to suit your analysis.
- Update Automatically: Watch the intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and instantly compare the results.
- Make Decisions: Utilize the valuation findings to inform your investment choices.
Why Choose the General Accident PLC (GACBL) Calculator?
- Precision: Utilizes authentic General Accident financial data for reliable results.
- Versatility: Tailored for users to experiment with and adjust parameters easily.
- Efficiency: Eliminate the need to create a DCF model from the ground up.
- High-Quality Standards: Crafted with the accuracy and functionality expected at the CFO level.
- Intuitive Design: Simple to navigate, even for those lacking advanced financial modeling skills.
Who Can Benefit from This Product?
- Professional Investors: Create comprehensive and trustworthy valuation models for portfolio assessments related to General Accident PLC (GACBL).
- Corporate Finance Teams: Evaluate valuation scenarios to inform internal strategies for General Accident PLC (GACBL).
- Consultants and Advisors: Deliver precise valuation insights for clients interested in General Accident PLC (GACBL).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling with General Accident PLC (GACBL).
- Insurance Industry Enthusiasts: Gain insights into how companies like General Accident PLC (GACBL) are valued within the market.
Contents of the Template
- Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
- Real-World Data: Historical and projected financials of General Accident PLC (GACBL) preloaded for analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage measures.
- Dashboard with Visual Outputs: Graphs and tables for clear, actionable insights.
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.