|
Valoración DCF de Gildan Activewear Inc. (GIL) |
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
Gildan Activewear Inc. (GIL) Bundle
¡Obtenga información sobre su análisis de valoración de Gildan ActiveWear Inc. (GIL) utilizando nuestra sofisticada calculadora DCF! Esta plantilla de Excel viene precargada con datos de GIL reales, lo que le permite ajustar los pronósticos y supuestos para un cálculo preciso del valor intrínseco de Gildan.
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 | 1,981.3 | 2,922.6 | 3,240.5 | 3,195.9 | 3,270.6 | 3,755.9 | 4,313.1 | 4,953.1 | 5,687.9 | 6,531.9 |
| Revenue Growth, % | 0 | 47.51 | 10.88 | -1.38 | 2.34 | 14.84 | 14.84 | 14.84 | 14.84 | 14.84 |
| EBITDA | -42.0 | 777.7 | 708.6 | 743.0 | 729.4 | 690.4 | 792.8 | 910.4 | 1,045.5 | 1,200.6 |
| EBITDA, % | -2.12 | 26.61 | 21.87 | 23.25 | 22.3 | 18.38 | 18.38 | 18.38 | 18.38 | 18.38 |
| Depreciation | 151.4 | 123.3 | 130.9 | 121.6 | 129.8 | 177.8 | 204.2 | 234.5 | 269.3 | 309.2 |
| Depreciation, % | 7.64 | 4.22 | 4.04 | 3.81 | 3.97 | 4.73 | 4.73 | 4.73 | 4.73 | 4.73 |
| EBIT | -193.4 | 654.4 | 577.7 | 621.4 | 599.5 | 512.6 | 588.6 | 675.9 | 776.2 | 891.4 |
| EBIT, % | -9.76 | 22.39 | 17.83 | 19.44 | 18.33 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 |
| Total Cash | 505.3 | 179.2 | 150.4 | 134.8 | 98.8 | 326.9 | 375.4 | 431.1 | 495.0 | 568.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 201.1 | 330.0 | 248.8 | 412.5 | 542.4 | 440.2 | 505.6 | 580.6 | 666.7 | 765.6 |
| Account Receivables, % | 10.15 | 11.29 | 7.68 | 12.91 | 16.58 | 11.72 | 11.72 | 11.72 | 11.72 | 11.72 |
| Inventories | 728.0 | 774.4 | 1,225.9 | 1,089.4 | 1,110.6 | 1,270.3 | 1,458.8 | 1,675.3 | 1,923.8 | 2,209.3 |
| Inventories, % | 36.74 | 26.5 | 37.83 | 34.09 | 33.96 | 33.82 | 33.82 | 33.82 | 33.82 | 33.82 |
| Accounts Payable | 289.9 | 421.9 | 451.6 | 323.4 | 459.2 | 504.5 | 579.4 | 665.3 | 764.1 | 877.4 |
| Accounts Payable, % | 14.63 | 14.44 | 13.94 | 10.12 | 14.04 | 13.43 | 13.43 | 13.43 | 13.43 | 13.43 |
| Capital Expenditure | -58.3 | -130.2 | -244.6 | -208.0 | -150.4 | -195.7 | -224.7 | -258.1 | -296.4 | -340.3 |
| Capital Expenditure, % | -2.94 | -4.46 | -7.55 | -6.51 | -4.6 | -5.21 | -5.21 | -5.21 | -5.21 | -5.21 |
| Tax Rate, % | 22.02 | 22.02 | 22.02 | 22.02 | 22.02 | 22.02 | 22.02 | 22.02 | 22.02 | 22.02 |
| EBITAT | -189.9 | 636.2 | 552.3 | 587.7 | 467.5 | 475.2 | 545.7 | 626.7 | 719.7 | 826.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -736.1 | 586.0 | 98.0 | 345.9 | 431.7 | 445.0 | 346.3 | 397.6 | 456.6 | 524.4 |
| WACC, % | 9.22 | 9.21 | 9.19 | 9.18 | 9 | 9.16 | 9.16 | 9.16 | 9.16 | 9.16 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,664.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 535 | |||||||||
| Terminal Value | 7,473 | |||||||||
| Present Terminal Value | 4,822 | |||||||||
| Enterprise Value | 6,486 | |||||||||
| Net Debt | 1,554 | |||||||||
| Equity Value | 4,931 | |||||||||
| Diluted Shares Outstanding, MM | 163 | |||||||||
| Equity Value Per Share | 30.22 |
What You Will Get
- Real GIL Financial Data: Pre-filled with Gildan Activewear’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Gildan Activewear’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation frameworks tailored for Gildan Activewear Inc. (GIL).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital worksheet with adjustable parameters.
- Customizable Forecast Assumptions: Adjust growth projections, capital investments, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Gildan Activewear Inc. (GIL).
- User-Friendly Dashboard and Charts: Visual representations highlight essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template containing Gildan Activewear Inc.'s (GIL) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Gildan Activewear Inc.'s (GIL) intrinsic value.
- Step 5: Make well-informed investment choices or create reports based on the outputs.
Why Choose This Calculator for Gildan Activewear Inc. (GIL)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Feedback: Observe immediate updates to Gildan’s valuation as you modify inputs.
- Pre-Loaded Data: Comes with Gildan’s latest financial information for swift evaluations.
- Relied Upon by Experts: Trusted by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions about buying or selling Gildan Activewear Inc. (GIL) stock.
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Gildan Activewear Inc. (GIL).
- Consultants: Provide clients with accurate and timely valuation insights related to Gildan Activewear Inc. (GIL).
- Business Owners: Learn how apparel companies like Gildan Activewear Inc. (GIL) are valued to inform your own business strategy.
- Finance Students: Explore valuation techniques using real-world data from Gildan Activewear Inc. (GIL) and similar companies.
What the Template Contains
- Preloaded GIL Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.