|
Corea Electric Power Corporation (KEP) DCF Valoración
KR | Utilities | Regulated Electric | 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
Korea Electric Power Corporation (KEP) Bundle
Diseñada para la precisión, nuestra calculadora DCF (KEP) le permite evaluar la valoración de Corea Electric Power Corporation utilizando datos financieros actualizados y ofrece una flexibilidad completa para modificar todos los parámetros esenciales para proyecciones más precisas.
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 | 40,318.9 | 39,907.7 | 41,274.2 | 48,553.3 | 59,604.3 | 65,982.0 | 73,042.2 | 80,857.8 | 89,509.7 | 99,087.4 |
| Revenue Growth, % | 0 | -1.02 | 3.42 | 17.64 | 22.76 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 |
| EBITDA | 6,641.3 | 11,078.4 | 4,245.6 | -13,540.4 | 6,766.0 | 5,012.3 | 5,548.6 | 6,142.3 | 6,799.6 | 7,527.1 |
| EBITDA, % | 16.47 | 27.76 | 10.29 | -27.89 | 11.35 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 |
| Depreciation | 7,583.9 | 7,867.5 | 8,136.4 | 8,490.6 | 8,879.9 | 11,958.9 | 13,238.5 | 14,655.0 | 16,223.1 | 17,959.0 |
| Depreciation, % | 18.81 | 19.71 | 19.71 | 17.49 | 14.9 | 18.12 | 18.12 | 18.12 | 18.12 | 18.12 |
| EBIT | -942.5 | 3,210.8 | -3,890.7 | -22,030.9 | -2,113.8 | -6,946.6 | -7,689.8 | -8,512.7 | -9,423.5 | -10,431.9 |
| EBIT, % | -2.34 | 8.05 | -9.43 | -45.37 | -3.55 | -10.53 | -10.53 | -10.53 | -10.53 | -10.53 |
| Total Cash | 2,314.4 | 3,290.9 | 3,068.9 | 5,125.1 | 4,982.3 | 5,323.0 | 5,892.6 | 6,523.1 | 7,221.0 | 7,993.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5,130.5 | 5,267.5 | 5,418.4 | 6,964.5 | 8,308.4 | 8,885.8 | 9,836.6 | 10,889.1 | 12,054.2 | 13,344.1 |
| Account Receivables, % | 12.72 | 13.2 | 13.13 | 14.34 | 13.94 | 13.47 | 13.47 | 13.47 | 13.47 | 13.47 |
| Inventories | 4,804.2 | 4,594.5 | 5,184.0 | 6,766.6 | 6,047.6 | 7,927.2 | 8,775.4 | 9,714.4 | 10,753.8 | 11,904.5 |
| Inventories, % | 11.92 | 11.51 | 12.56 | 13.94 | 10.15 | 12.01 | 12.01 | 12.01 | 12.01 | 12.01 |
| Accounts Payable | 1,948.5 | 1,776.3 | 3,257.2 | 5,130.7 | 2,958.2 | 4,315.9 | 4,777.7 | 5,289.0 | 5,854.9 | 6,481.4 |
| Accounts Payable, % | 4.83 | 4.45 | 7.89 | 10.57 | 4.96 | 6.54 | 6.54 | 6.54 | 6.54 | 6.54 |
| Capital Expenditure | -9,695.8 | -9,131.6 | -8,709.1 | -8,467.7 | -9,488.8 | -13,379.8 | -14,811.5 | -16,396.3 | -18,150.8 | -20,092.9 |
| Capital Expenditure, % | -24.05 | -22.88 | -21.1 | -17.44 | -15.92 | -20.28 | -20.28 | -20.28 | -20.28 | -20.28 |
| Tax Rate, % | 40.82 | 40.82 | 40.82 | 40.82 | 40.82 | 40.82 | 40.82 | 40.82 | 40.82 | 40.82 |
| EBITAT | -653.3 | 2,138.1 | -2,871.5 | -15,902.4 | -1,250.9 | -4,738.4 | -5,245.5 | -5,806.7 | -6,428.1 | -7,115.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -10,751.3 | 774.5 | -2,703.8 | -17,134.7 | -4,657.3 | -7,258.6 | -8,155.7 | -9,028.3 | -9,994.4 | -11,063.8 |
| WACC, % | 3.3 | 3.19 | 3.49 | 3.42 | 2.87 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -41,099.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -11,285 | |||||||||
| Terminal Value | -899,279 | |||||||||
| Present Terminal Value | -766,198 | |||||||||
| Enterprise Value | -807,298 | |||||||||
| Net Debt | 90,689 | |||||||||
| Equity Value | -897,987 | |||||||||
| Diluted Shares Outstanding, MM | 642 | |||||||||
| Equity Value Per Share | -1,398.81 |
What You Will Get
- Comprehensive KEP Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Real-Time Calculations: Dynamic computation of intrinsic value and NPV.
- Scenario Analysis: Evaluate various scenarios to assess the future performance of Korea Electric Power Corporation (KEP).
- User-Friendly Interface: Designed for professionals while remaining easy to navigate for newcomers.
Key Features
- 🔍 Real-Life KEP Financials: Pre-filled historical and projected data for Korea Electric Power Corporation (KEP).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate KEP’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize KEP’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Get the pre-prepared Excel file featuring Korea Electric Power Corporation’s (KEP) financial data.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make changes.
- Test Scenarios: Generate various projections and instantly compare the results.
- Make Decisions: Leverage the valuation findings to inform your investment strategy.
Why Choose This Calculator for Korea Electric Power Corporation (KEP)?
- Accuracy: Utilizes real KEP financial data to ensure precision.
- Flexibility: Allows users to experiment with and adjust inputs as needed.
- Time-Saving: Eliminate the complexity of creating a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Intuitive interface suitable for users without extensive financial modeling skills.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Korea Electric Power Corporation (KEP).
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Korea Electric Power Corporation (KEP).
- Consultants: Deliver professional valuation insights on Korea Electric Power Corporation (KEP) to clients quickly and accurately.
- Business Owners: Understand how large companies like Korea Electric Power Corporation (KEP) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Korea Electric Power Corporation (KEP).
What the Template Contains
- Historical Data: Includes Korea Electric Power Corporation’s (KEP) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Korea Electric Power Corporation’s (KEP) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Korea Electric Power Corporation’s (KEP) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.