|
Intercontinental Hotels Group Plc (IHG) Valoración de DCF
GB | Consumer Cyclical | Travel Lodging | NYSE
|
- ✓ 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
InterContinental Hotels Group PLC (IHG) Bundle
¡Obtenga información sobre su análisis de valoración del grupo de hoteles InterContinental PLC (IHG) con nuestra calculadora DCF de última generación! Equipado con datos en tiempo real (IHG), esta plantilla de Excel le permite ajustar los pronósticos y supuestos para determinar con precisión el valor intrínseco del grupo de hoteles intercontinentales PLC.
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 | 4,627.0 | 2,394.0 | 2,907.0 | 3,892.0 | 4,624.0 | 4,922.9 | 5,241.2 | 5,580.1 | 5,940.8 | 6,324.9 |
| Revenue Growth, % | 0 | -48.26 | 21.43 | 33.88 | 18.81 | 6.46 | 6.46 | 6.46 | 6.46 | 6.46 |
| EBITDA | 781.0 | -13.0 | 605.0 | 881.0 | 1,275.0 | 860.1 | 915.7 | 974.9 | 1,037.9 | 1,105.1 |
| EBITDA, % | 16.88 | -0.54302 | 20.81 | 22.64 | 27.57 | 17.47 | 17.47 | 17.47 | 17.47 | 17.47 |
| Depreciation | 116.0 | 110.0 | 90.0 | 68.0 | 150.0 | 149.5 | 159.2 | 169.5 | 180.5 | 192.1 |
| Depreciation, % | 2.51 | 4.59 | 3.1 | 1.75 | 3.24 | 3.04 | 3.04 | 3.04 | 3.04 | 3.04 |
| EBIT | 665.0 | -123.0 | 515.0 | 813.0 | 1,125.0 | 710.6 | 756.5 | 805.4 | 857.5 | 912.9 |
| EBIT, % | 14.37 | -5.14 | 17.72 | 20.89 | 24.33 | 14.43 | 14.43 | 14.43 | 14.43 | 14.43 |
| Total Cash | 199.0 | 1,627.0 | 1,452.0 | 976.0 | 1,329.0 | 1,733.2 | 1,845.2 | 1,964.5 | 2,091.5 | 2,226.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 538.0 | 481.0 | 429.0 | 420.0 | 698.0 | 712.5 | 758.5 | 807.6 | 859.8 | 915.4 |
| Account Receivables, % | 11.63 | 20.09 | 14.76 | 10.79 | 15.1 | 14.47 | 14.47 | 14.47 | 14.47 | 14.47 |
| Inventories | 6.0 | 5.0 | 4.0 | 4.0 | 5.0 | 6.8 | 7.2 | 7.7 | 8.2 | 8.7 |
| Inventories, % | 0.12967 | 0.20886 | 0.1376 | 0.10277 | 0.10813 | 0.13741 | 0.13741 | 0.13741 | 0.13741 | 0.13741 |
| Accounts Payable | 90.0 | 80.0 | 109.0 | 152.0 | 127.0 | 154.5 | 164.5 | 175.1 | 186.4 | 198.5 |
| Accounts Payable, % | 1.95 | 3.34 | 3.75 | 3.91 | 2.75 | 3.14 | 3.14 | 3.14 | 3.14 | 3.14 |
| Capital Expenditure | -179.0 | -76.0 | -52.0 | -99.0 | -82.0 | -129.5 | -137.8 | -146.7 | -156.2 | -166.3 |
| Capital Expenditure, % | -3.87 | -3.17 | -1.79 | -2.54 | -1.77 | -2.63 | -2.63 | -2.63 | -2.63 | -2.63 |
| Tax Rate, % | 25.74 | 25.74 | 25.74 | 25.74 | 25.74 | 25.74 | 25.74 | 25.74 | 25.74 | 25.74 |
| EBITAT | 472.4 | -114.2 | 379.5 | 564.6 | 835.4 | 541.8 | 576.9 | 614.2 | 653.9 | 696.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -44.6 | -32.2 | 499.5 | 585.6 | 599.4 | 573.1 | 561.7 | 598.1 | 636.7 | 677.9 |
| WACC, % | 8.16 | 8.3 | 8.18 | 8.15 | 8.18 | 8.19 | 8.19 | 8.19 | 8.19 | 8.19 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,403.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 691 | |||||||||
| Terminal Value | 11,165 | |||||||||
| Present Terminal Value | 7,532 | |||||||||
| Enterprise Value | 9,935 | |||||||||
| Net Debt | 2,270 | |||||||||
| Equity Value | 7,665 | |||||||||
| Diluted Shares Outstanding, MM | 170 | |||||||||
| Equity Value Per Share | 45.09 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real IHG financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Quickly observe the effect of your inputs on InterContinental Hotels Group’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive Data: Access InterContinental Hotels Group PLC’s (IHG) historical financial records and pre-populated forecasts.
- Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Insights: Observe the recalculation of IHG’s intrinsic value instantly.
- Visual Representation: Dashboard graphs illustrate valuation outcomes and essential metrics.
- Designed for Precision: A professional solution tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring InterContinental Hotels Group PLC’s (IHG) 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 recalculated results, including InterContinental Hotels Group PLC’s (IHG) intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create reports.
Why Choose This Calculator?
- Designed for Industry Experts: A sophisticated tool tailored for hotel analysts, CFOs, and hospitality consultants.
- Comprehensive Data: InterContinental Hotels Group’s (IHG) historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Clear and Concise Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly Interface: Step-by-step guidance leads you through the calculation process.
Who Should Use This Product?
- Investors: Evaluate InterContinental Hotels Group PLC’s (IHG) market performance before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
- Hotel Managers and Executives: Understand how large hotel chains like IHG are valued in the market.
- Consultants: Provide expert valuation insights and reports for hospitality industry clients.
- Students and Educators: Utilize real-time data to learn and instruct on valuation strategies in the hospitality sector.
What the Template Contains
- Pre-Filled Data: Includes InterContinental Hotels Group PLC's (IHG) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze IHG's profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.