|
Valoración de DCF de Globalworth Real Estate Investments Limited (GWI.L)
GG | Real Estate | Real Estate - 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
Globalworth Real Estate Investments Limited (GWI.L) Bundle
¡Obtenga información sobre su análisis de valoración de Globalworth Real Estate Investments Limited (GWIL) utilizando nuestra calculadora DCF de vanguardia! Con datos reales precargados (GWIL), esta plantilla de Excel le permite ajustar los pronósticos y supuestos para un cálculo preciso del valor intrínseco de Globalworth.
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 | 299.3 | 58.5 | 160.7 | 239.8 | 242.5 | 284.8 | 334.6 | 393.0 | 461.7 | 542.3 |
| Revenue Growth, % | 0 | -80.47 | 174.93 | 49.21 | 1.13 | 17.47 | 17.47 | 17.47 | 17.47 | 17.47 |
| EBITDA | 123.2 | .0 | .0 | 126.3 | 130.1 | 84.0 | 98.7 | 115.9 | 136.2 | 160.0 |
| EBITDA, % | 41.18 | 0 | 0 | 52.69 | 53.64 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 |
| Depreciation | .4 | .5 | .5 | .7 | .6 | 1.0 | 1.2 | 1.4 | 1.7 | 1.9 |
| Depreciation, % | 0.13566 | 0.79725 | 0.33354 | 0.28068 | 0.24249 | 0.35792 | 0.35792 | 0.35792 | 0.35792 | 0.35792 |
| EBIT | 122.8 | -.5 | -.5 | 125.7 | 129.5 | 83.0 | 97.5 | 114.5 | 134.5 | 158.0 |
| EBIT, % | 41.04 | -0.79725 | -0.33354 | 52.41 | 53.4 | 29.14 | 29.14 | 29.14 | 29.14 | 29.14 |
| Total Cash | 291.7 | 527.8 | 418.7 | 163.8 | 396.3 | 265.3 | 311.7 | 366.1 | 430.1 | 505.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 37.8 | 16.9 | 12.6 | .0 | .0 | 28.2 | 33.1 | 38.9 | 45.6 | 53.6 |
| Account Receivables, % | 12.62 | 28.95 | 7.86 | 0 | 0 | 9.89 | 9.89 | 9.89 | 9.89 | 9.89 |
| Inventories | .2 | .1 | 130.8 | 126.2 | .0 | 76.4 | 89.8 | 105.5 | 123.9 | 145.6 |
| Inventories, % | 0.05145821 | 0.15398 | 81.37 | 52.63 | 0 | 26.84 | 26.84 | 26.84 | 26.84 | 26.84 |
| 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 | -.9 | 24.0 | -.5 | -1.7 | -.4 | -.9 | -1.0 | -1.2 | -1.4 | -1.6 |
| Capital Expenditure, % | -0.30908 | 41.06 | -0.29122 | -0.72234 | -0.17939 | -0.30041 | -0.30041 | -0.30041 | -0.30041 | -0.30041 |
| Tax Rate, % | 11.99 | 11.99 | 11.99 | 11.99 | 11.99 | 11.99 | 11.99 | 11.99 | 11.99 | 11.99 |
| EBITAT | 100.6 | -.7 | -.4 | 147.6 | 114.0 | 74.1 | 87.1 | 102.3 | 120.1 | 141.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 62.2 | 44.7 | -126.7 | 163.8 | 240.3 | -30.3 | 69.0 | 81.0 | 95.2 | 111.8 |
| WACC, % | 4.66 | 5.22 | 4.49 | 5.22 | 4.85 | 4.89 | 4.89 | 4.89 | 4.89 | 4.89 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 270.7 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 112 | |||||||||
| Terminal Value | 2,561 | |||||||||
| Present Terminal Value | 2,017 | |||||||||
| Enterprise Value | 2,288 | |||||||||
| Net Debt | 1,230 | |||||||||
| Equity Value | 1,059 | |||||||||
| Diluted Shares Outstanding, MM | 239 | |||||||||
| Equity Value Per Share | 4.43 |
What You Will Receive
- Authentic GWIL Financial Data: Includes Globalworth's historical and forecasted data for accurate analysis.
- Completely Customizable Template: Easily adjust key variables such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Witness the real-time update of Globalworth's intrinsic value as you make adjustments.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- User-Friendly Interface: A straightforward layout accompanied by clear guidance suitable for all skill levels.
Key Features
- Comprehensive Data: Globalworth's historical financial records and pre-filled projections.
- Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Updates: View the intrinsic value of Globalworth (GWIL) as it recalibrates instantly.
- Informative Visuals: Dashboard graphs illustrate valuation results and essential metrics clearly.
- Designed for Precision: A sophisticated tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine the pre-filled Globalworth data (historical and projected).
- Step 3: Modify key assumptions (highlighted in yellow) based on your analysis.
- Step 4: Observe automatic recalculations for Globalworth’s intrinsic value.
- Step 5: Utilize the results for investment decisions or reporting.
Why Opt for This Calculator?
- User-Friendly and Accessible: Suitable for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters effortlessly to tailor your analysis.
- Real-Time Adjustments: Observe immediate changes to Globalworth's valuation as you modify inputs.
- Preloaded Data: Comes with Globalworth's actual financial figures for swift evaluation.
- Relied Upon by Experts: Employed 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 Globalworth Real Estate Investments Limited (GWIL) shares.
- Financial Analysts: Enhance valuation processes with ready-to-use financial models tailored for Globalworth (GWIL).
- Consultants: Provide clients with accurate and professional valuation insights on Globalworth Real Estate (GWIL) swiftly.
- Business Owners: Learn about the valuation techniques of large real estate firms like Globalworth (GWIL) to inform your business strategy.
- Finance Students: Develop valuation skills by working with real-world data and scenarios related to Globalworth (GWIL).
Contents of the Template
- Comprehensive DCF Model: Editable template featuring thorough valuation calculations.
- Real-World Data: Historical and projected financials for Globalworth Real Estate Investments Limited (GWIL) preloaded for analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable 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.