|
Harbourvest Global Private Equity Ltd. (HVPD.L) Valoración de DCF
GG | Financial Services | Investment - Banking & Investment 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
HarbourVest Global Private Equity Ltd. (HVPD.L) Bundle
Diseñada para la precisión, nuestra calculadora DCF (HVPDL) le permite evaluar la valoración de Harbourvest Global Private Equity Ltd. utilizando datos financieros del mundo real, al tiempo que ofrece flexibilidad completa para modificar todos los parámetros esenciales para las proyecciones mejoradas.
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 | 142.8 | 116.3 | 573.6 | 242.4 | 149.2 | 143.7 | 138.4 | 133.3 | 128.4 | 123.6 |
| Revenue Growth, % | 0 | -18.58 | 393.29 | -57.74 | -38.45 | -3.69 | -3.69 | -3.69 | -3.69 | -3.69 |
| EBITDA | 7.5 | 45.6 | -24.6 | -3.0 | .0 | 11.2 | 10.8 | 10.4 | 10.0 | 9.6 |
| EBITDA, % | 5.23 | 39.22 | -4.28 | -1.23 | 0 | 7.79 | 7.79 | 7.79 | 7.79 | 7.79 |
| Depreciation | -280.2 | -674.4 | -1,053.0 | 62.8 | -138.0 | -105.4 | -101.5 | -97.7 | -94.1 | -90.6 |
| Depreciation, % | -196.2 | -579.91 | -183.56 | 25.89 | -92.48 | -73.32 | -73.32 | -73.32 | -73.32 | -73.32 |
| EBIT | 287.7 | 720.0 | 1,028.4 | -65.8 | 138.0 | 105.0 | 101.1 | 97.4 | 93.8 | 90.3 |
| EBIT, % | 201.43 | 619.13 | 179.28 | -27.13 | 92.48 | 73.07 | 73.07 | 73.07 | 73.07 | 73.07 |
| Total Cash | 130.6 | 98.4 | 284.7 | 197.7 | 140.2 | 115.3 | 111.0 | 106.9 | 103.0 | 99.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 1.8 | 2.1 | 3.3 | 1.4 | 7.5 | 2.7 | 2.6 | 2.5 | 2.4 | 2.3 |
| Accounts Payable, % | 1.26 | 1.78 | 0.57178 | 0.59443 | 5.01 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 |
| 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, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | 287.7 | 720.0 | 1,028.4 | -65.8 | 138.0 | 105.0 | 101.1 | 97.4 | 93.8 | 90.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 9.3 | 45.9 | -23.4 | -4.8 | 6.0 | -5.2 | -.4 | -.4 | -.4 | -.4 |
| WACC, % | 7.17 | 7.17 | 7.17 | 7.17 | 7.17 | 7.17 | 7.17 | 7.17 | 7.17 | 7.17 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -6.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | -8 | |||||||||
| Present Terminal Value | -5 | |||||||||
| Enterprise Value | -12 | |||||||||
| Net Debt | 135 | |||||||||
| Equity Value | -146 | |||||||||
| Diluted Shares Outstanding, MM | 78 | |||||||||
| Equity Value Per Share | -1.89 |
What You Will Receive
- Authentic HVPDL Financial Data: Pre-loaded with HarbourVest Global Private Equity Ltd.’s historical and forecasted data for accurate analysis.
- Customizable Template: Effortlessly adjust key metrics such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Watch the intrinsic value of HVPDL update in real-time as you make changes.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Layout: Easy-to-follow design and clear guidelines suitable for all skill levels.
Key Features
- Comprehensive DCF Framework: Features detailed unlevered and levered DCF valuation models tailored for HarbourVest Global Private Equity Ltd. (HVPDL).
- WACC Tool: A pre-configured Weighted Average Cost of Capital calculator with adjustable parameters.
- Customizable Forecast Inputs: Easily adjust growth rates, capital expenditures, and discount rates for accurate projections.
- Integrated Financial Ratios: Assess profitability, leverage, and efficiency metrics specific to HarbourVest Global Private Equity Ltd. (HVPDL).
- Interactive Dashboard and Visualizations: Clear visual summaries of essential valuation metrics for straightforward analysis.
How It Operates
- Download: Obtain the pre-configured Excel file containing HarbourVest Global Private Equity Ltd. (HVPDL) financial data.
- Customize: Tailor forecasts, including revenue growth, EBITDA %, and WACC to your preferences.
- Automatic Updates: The intrinsic value and NPV calculations refresh in real-time.
- Scenario Testing: Develop various projections and instantly compare the results.
- Informed Decisions: Leverage valuation outcomes to shape your investment approach.
Reasons to Choose This Calculator for HarbourVest Global Private Equity Ltd. (HVPDL)
- Precise Metrics: Utilize accurate HarbourVest financial data for dependable valuation outcomes.
- Flexible Options: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency Boost: Ready-made calculations save you the effort of building from the ground up.
- Expert-Level Resource: Tailored for investors, analysts, and financial consultants.
- Easy to Navigate: User-friendly design and comprehensive guidance make it accessible for everyone.
Who Can Benefit from HVPDL?
- Investors: Gain confidence in your investment choices with HVPDL's advanced valuation tools.
- Financial Analysts: Streamline your workflow with our customizable pre-built DCF model.
- Consultants: Effortlessly modify the template for impactful client presentations and reports.
- Finance Enthusiasts: Enhance your comprehension of valuation methodologies through practical, real-world examples.
- Educators and Students: Utilize HVPDL as a hands-on resource in finance courses for deeper learning.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for HarbourVest Global Private Equity Ltd. (HVPDL), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for calculating the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that provide intrinsic value estimates with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate detailed analysis.
- Key Ratios: Includes a range of profitability, leverage, and efficiency ratios specifically for HarbourVest Global Private Equity Ltd. (HVPDL).
- Dashboard and Charts: Visual representations of valuation outputs and underlying assumptions for straightforward result analysis.
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.