|
Valoración de DCF de Lamar Advertising Company (LAMR)
US | Real Estate | REIT - Specialty | NASDAQ
|
- ✓ 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
Lamar Advertising Company (LAMR) Bundle
¿Busca determinar el valor intrínseco de la compañía de publicidad de Lamar? Nuestra calculadora DCF (LAMR) integra datos del mundo real con extensas características de personalización, lo que le permite ajustar los pronósticos y mejorar sus estrategias de inversión.
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 | 1,753.6 | 1,568.9 | 1,787.4 | 2,032.1 | 2,111.0 | 2,221.6 | 2,338.1 | 2,460.6 | 2,589.6 | 2,725.3 |
| Revenue Growth, % | 0 | -10.54 | 13.93 | 13.69 | 3.88 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 |
| EBITDA | 760.5 | 652.4 | 793.8 | 916.0 | 973.5 | 980.0 | 1,031.3 | 1,085.4 | 1,142.3 | 1,202.1 |
| EBITDA, % | 43.37 | 41.58 | 44.41 | 45.08 | 46.11 | 44.11 | 44.11 | 44.11 | 44.11 | 44.11 |
| Depreciation | 1,254.8 | 1,180.5 | 1,268.3 | 1,469.9 | 293.4 | 1,350.7 | 1,421.5 | 1,496.0 | 1,574.4 | 1,656.9 |
| Depreciation, % | 71.55 | 75.25 | 70.96 | 72.33 | 13.9 | 60.8 | 60.8 | 60.8 | 60.8 | 60.8 |
| EBIT | -494.2 | -528.1 | -474.6 | -553.8 | 680.1 | -370.7 | -390.2 | -410.6 | -432.1 | -454.8 |
| EBIT, % | -28.18 | -33.66 | -26.55 | -27.25 | 32.22 | -16.69 | -16.69 | -16.69 | -16.69 | -16.69 |
| Total Cash | 26.2 | 121.6 | 99.8 | 52.6 | 44.6 | 86.8 | 91.3 | 96.1 | 101.1 | 106.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 254.9 | 240.9 | 269.9 | 285.0 | 301.2 | 325.6 | 342.7 | 360.7 | 379.6 | 399.4 |
| Account Receivables, % | 14.54 | 15.35 | 15.1 | 14.03 | 14.27 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 |
| Inventories | .0 | .0 | .0 | -337.7 | .0 | -73.8 | -77.7 | -81.8 | -86.1 | -90.6 |
| Inventories, % | 0.000000057 | 0.0000000637 | 0 | -16.62 | 0 | -3.32 | -3.32 | -3.32 | -3.32 | -3.32 |
| Accounts Payable | 15.0 | 12.0 | 16.4 | 19.6 | 18.2 | 19.4 | 20.4 | 21.5 | 22.6 | 23.8 |
| Accounts Payable, % | 0.85388 | 0.76597 | 0.91916 | 0.96662 | 0.86396 | 0.87392 | 0.87392 | 0.87392 | 0.87392 | 0.87392 |
| Capital Expenditure | -141.0 | -62.3 | -126.1 | -167.1 | -178.3 | -158.7 | -167.1 | -175.8 | -185.0 | -194.7 |
| Capital Expenditure, % | -8.04 | -3.97 | -7.05 | -8.22 | -8.44 | -7.15 | -7.15 | -7.15 | -7.15 | -7.15 |
| Tax Rate, % | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 |
| EBITAT | -499.9 | -518.2 | -463.5 | -532.6 | 665.5 | -363.2 | -382.2 | -402.2 | -423.3 | -445.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 373.9 | 611.1 | 654.1 | 1,095.9 | 425.4 | 879.3 | 860.0 | 905.1 | 952.5 | 1,002.5 |
| WACC, % | 9.75 | 9.73 | 9.73 | 9.71 | 9.73 | 9.73 | 9.73 | 9.73 | 9.73 | 9.73 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,487.9 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 1,038 | |||||||||
| Terminal Value | 16,654 | |||||||||
| Present Terminal Value | 10,469 | |||||||||
| Enterprise Value | 13,957 | |||||||||
| Net Debt | 4,598 | |||||||||
| Equity Value | 9,358 | |||||||||
| Diluted Shares Outstanding, MM | 102 | |||||||||
| Equity Value Per Share | 91.65 |
What You Will Get
- Real Lamar Data: Preloaded financials – covering metrics from revenue to EBIT – based on actual and projected figures.
- Full Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to evaluate the effects of changes on Lamar’s fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections.
- Time-Saving and Accurate: Avoid building models from the ground up while ensuring precision and adaptability.
Key Features
- Customizable Revenue Inputs: Adjust key metrics such as advertising revenue growth, operating margins, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and various financial outputs.
- High-Precision Accuracy: Leverages Lamar Advertising's actual financial data for credible valuation results.
- Effortless Scenario Analysis: Evaluate different scenarios and easily compare the results.
- Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Lamar Advertising Company (LAMR) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Lamar Advertising Company’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose Lamar Advertising Company (LAMR)?
- Industry Leader: Benefit from a company with extensive experience in outdoor advertising.
- Wide Reach: Access to a vast network of billboard locations across the country.
- Innovative Solutions: Utilize cutting-edge technology to enhance your advertising campaigns.
- Data-Driven Insights: Leverage analytics to optimize your advertising strategy and maximize impact.
- Client-Centric Approach: Enjoy personalized service and support tailored to your business needs.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions about buying or selling Lamar Advertising Company (LAMR) stock.
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Lamar Advertising Company (LAMR).
- Consultants: Provide clients with accurate and timely valuation insights related to Lamar Advertising Company (LAMR).
- Business Owners: Learn how advertising companies like Lamar Advertising Company (LAMR) are valued to inform your own business strategies.
- Finance Students: Explore valuation techniques using real-world data and case studies from Lamar Advertising Company (LAMR).
What the Template Contains
- Preloaded LAMR Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.