![]() |
Valoración de DCF de Invesco Ltd. (IVZ) |

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
Invesco Ltd. (IVZ) Bundle
¡Explore el futuro financiero de Invesco Ltd. (IVZ) con nuestra calculadora DCF fácil de usar! Ingrese sus suposiciones para el crecimiento, los márgenes y los costos para determinar el valor intrínseco de Invesco Ltd. (IVZ) y refinar su estrategia de inversión.
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 | 6,145.6 | 6,894.5 | 6,048.9 | 5,716.4 | 6,067.0 | 6,075.5 | 6,083.9 | 6,092.4 | 6,100.9 | 6,109.4 |
Revenue Growth, % | 0 | 12.19 | -12.26 | -5.5 | 6.13 | 0.13937 | 0.13937 | 0.13937 | 0.13937 | 0.13937 |
EBITDA | 1,591.7 | 1,927.6 | 1,315.1 | 1,018.5 | 1,242.9 | 1,384.0 | 1,386.0 | 1,387.9 | 1,389.8 | 1,391.8 |
EBITDA, % | 25.9 | 27.96 | 21.74 | 17.82 | 20.49 | 22.78 | 22.78 | 22.78 | 22.78 | 22.78 |
Depreciation | 4,801.3 | 5,063.4 | 4,802.2 | 182.8 | 179.6 | 2,881.2 | 2,885.2 | 2,889.2 | 2,893.2 | 2,897.3 |
Depreciation, % | 78.13 | 73.44 | 79.39 | 3.2 | 2.96 | 47.42 | 47.42 | 47.42 | 47.42 | 47.42 |
EBIT | -3,209.6 | -3,135.8 | -3,487.1 | 835.7 | 1,063.3 | -1,497.1 | -1,499.2 | -1,501.3 | -1,503.4 | -1,505.5 |
EBIT, % | -52.23 | -45.48 | -57.65 | 14.62 | 17.53 | -24.64 | -24.64 | -24.64 | -24.64 | -24.64 |
Total Cash | 1,710.1 | 2,147.1 | 1,434.1 | 1,931.6 | 1,496.0 | 1,714.8 | 1,717.2 | 1,719.6 | 1,722.0 | 1,724.4 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 850.5 | 785.0 | 801.8 | 701.5 | 1,113.1 | 839.6 | 840.8 | 842.0 | 843.1 | 844.3 |
Account Receivables, % | 13.84 | 11.39 | 13.26 | 12.27 | 18.35 | 13.82 | 13.82 | 13.82 | 13.82 | 13.82 |
Inventories | .0 | 3,055.3 | .0 | .0 | .0 | 538.5 | 539.2 | 540.0 | 540.7 | 541.5 |
Inventories, % | 0.0000000163 | 44.32 | 0.0000000165 | 0 | 0 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 |
Accounts Payable | 348.9 | 39.2 | 59.6 | 31.5 | 30.6 | 100.7 | 100.8 | 101.0 | 101.1 | 101.3 |
Accounts Payable, % | 5.68 | 0.56857 | 0.9853 | 0.55105 | 0.50437 | 1.66 | 1.66 | 1.66 | 1.66 | 1.66 |
Capital Expenditure | -115.0 | -108.8 | -192.9 | -164.3 | -69.1 | -129.4 | -129.6 | -129.8 | -130.0 | -130.1 |
Capital Expenditure, % | -1.87 | -1.58 | -3.19 | -2.87 | -1.14 | -2.13 | -2.13 | -2.13 | -2.13 | -2.13 |
Tax Rate, % | 22.93 | 22.93 | 22.93 | 22.93 | 22.93 | 22.93 | 22.93 | 22.93 | 22.93 | 22.93 |
EBITAT | -2,286.4 | -2,043.9 | -2,573.2 | 340.4 | 819.5 | -982.2 | -983.5 | -984.9 | -986.3 | -987.6 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 1,898.3 | -388.8 | 5,095.0 | 431.1 | 517.5 | 1,574.7 | 1,770.3 | 1,772.7 | 1,775.2 | 1,777.7 |
WACC, % | 6.03 | 5.89 | 6.09 | 5.32 | 6.17 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 |
PV UFCF | ||||||||||
SUM PV UFCF | 7,304.7 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 1,813 | |||||||||
Terminal Value | 46,524 | |||||||||
Present Terminal Value | 34,934 | |||||||||
Enterprise Value | 42,239 | |||||||||
Net Debt | 6,050 | |||||||||
Equity Value | 36,189 | |||||||||
Diluted Shares Outstanding, MM | 458 | |||||||||
Equity Value Per Share | 79.07 |
What You Will Receive
- Pre-Filled Financial Model: Invesco Ltd.’s actual data allows for an accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
- Real-Time Calculations: Automatic updates provide immediate feedback as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for adaptability, enabling repeated application for in-depth forecasts.
Key Features
- Comprehensive IVZ Data: Pre-loaded with Invesco's historical performance metrics and future projections.
- Customizable Parameters: Modify assumptions for asset growth, expense ratios, discount rates, tax implications, and capital investments.
- Interactive Valuation Model: Real-time adjustments to Net Present Value (NPV) and intrinsic value based on user-defined inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive Interface: Clean, organized design suitable for both industry professionals and novices.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Invesco Ltd.'s (IVZ) pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the results and utilize the outputs for your investment decisions.
Why Choose This Calculator for Invesco Ltd. (IVZ)?
- User-Friendly Interface: Tailored for both novice and seasoned users.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Adjustments: Observe immediate changes to Invesco's valuation as you modify inputs.
- Preloaded Data: Comes equipped with Invesco's current financial metrics for swift evaluations.
- Relied Upon by Experts: A go-to tool for investors and analysts seeking to make well-informed choices.
Who Should Use This Product?
- Institutional Investors: Develop comprehensive investment strategies utilizing Invesco Ltd. (IVZ) insights.
- Financial Advisors: Offer clients tailored investment solutions based on Invesco Ltd. (IVZ) performance analysis.
- Wealth Management Firms: Enhance portfolio management with accurate data from Invesco Ltd. (IVZ).
- Students and Educators: Engage with real-time market data to learn about investment management.
- Market Analysts: Gain a deeper understanding of asset management trends through Invesco Ltd. (IVZ) reports.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
- Real-World Data: Invesco Ltd.'s (IVZ) historical and projected financials 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 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.