Orange S.A. (ORAPA) DCF Valuation

Orange S.A. (ORA.PA) DCF Valoración

FR | Communication Services | Telecommunications Services | EURONEXT
Orange S.A. (ORAPA) DCF Valuation
  • ✓ 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

Orange S.A. (ORA.PA) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

¿Busca evaluar el valor intrínseco de Orange S.A.? Nuestra calculadora DCF (ORAPA) 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 42,238.0 42,270.0 42,522.0 43,471.0 44,122.0 44,533.1 44,948.1 45,366.9 45,789.6 46,216.3
Revenue Growth, % 0 0.07576116 0.59617 2.23 1.5 0.9318 0.9318 0.9318 0.9318 0.9318
EBITDA 14,306.0 14,032.0 11,373.0 13,502.0 14,071.0 13,962.3 14,092.4 14,223.7 14,356.3 14,490.0
EBITDA, % 33.87 33.2 26.75 31.06 31.89 31.35 31.35 31.35 31.35 31.35
Depreciation 8,398.0 8,573.0 8,639.0 8,649.0 8,963.0 8,968.2 9,051.7 9,136.1 9,221.2 9,307.1
Depreciation, % 19.88 20.28 20.32 19.9 20.31 20.14 20.14 20.14 20.14 20.14
EBIT 5,908.0 5,459.0 2,734.0 4,853.0 5,108.0 4,994.2 5,040.7 5,087.7 5,135.1 5,182.9
EBIT, % 13.99 12.91 6.43 11.16 11.58 11.21 11.21 11.21 11.21 11.21
Total Cash 6,481.0 11,351.0 10,887.0 10,504.0 8,319.0 9,870.2 9,962.2 10,055.0 10,148.7 10,243.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 7,739.0 7,903.0 8,620.0 9,034.0 12,478.0
Account Receivables, % 18.32 18.7 20.27 20.78 28.28
Inventories 906.0 814.0 952.0 1,048.0 1,152.0 1,009.2 1,018.6 1,028.1 1,037.7 1,047.4
Inventories, % 2.14 1.93 2.24 2.41 2.61 2.27 2.27 2.27 2.27 2.27
Accounts Payable 6,682.0 6,475.0 6,738.0 7,067.0 7,042.0 7,054.1 7,119.9 7,186.2 7,253.2 7,320.8
Accounts Payable, % 15.82 15.32 15.85 16.26 15.96 15.84 15.84 15.84 15.84 15.84
Capital Expenditure -8,422.0 -8,546.0 -8,749.0 -8,777.0 -7,829.0 -8,787.9 -8,869.8 -8,952.4 -9,035.8 -9,120.0
Capital Expenditure, % -19.94 -20.22 -20.58 -20.19 -17.74 -19.73 -19.73 -19.73 -19.73 -19.73
Tax Rate, % 35.16 35.16 35.16 35.16 35.16 35.16 35.16 35.16 35.16 35.16
EBITAT 3,468.0 6,254.1 12.6 2,681.4 3,312.1 2,789.3 2,815.3 2,841.5 2,868.0 2,894.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,481.0 6,002.1 -689.4 2,372.4 873.1 6,130.0 2,965.3 2,992.9 3,020.8 3,049.0
WACC, % 6.24 7.72 4.16 6.12 6.46 6.14 6.14 6.14 6.14 6.14
PV UFCF
SUM PV UFCF 15,553.8
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 3,079
Terminal Value 59,904
Present Terminal Value 44,468
Enterprise Value 60,022
Net Debt 2,950
Equity Value 57,072
Diluted Shares Outstanding, MM 2,661
Equity Value Per Share 21.45

What You Will Receive

  • Genuine Orange Data: Preloaded financial metrics – ranging from revenue to EBIT – based on actual and projected statistics.
  • Complete Customization: Modify all essential parameters (yellow cells) including WACC, growth %, and tax rates.
  • Instant Valuation Adjustments: Automated recalculations to assess the effects of changes on Orange S.A.’s (ORAPA) fair value.
  • Flexible Excel Template: Designed for quick modifications, scenario analyses, and comprehensive forecasts.
  • Efficient and Precise: Eliminate the need to build models from the ground up while ensuring accuracy and adaptability.

Key Features

  • 🔍 Real-Life ORAPA Financials: Pre-loaded historical and projected data for Orange S.A.
  • ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Integrated formulas compute the intrinsic value of Orange S.A. using the Discounted Cash Flow method.
  • ⚡ Instant Results: View Orange S.A.'s valuation immediately after making adjustments.
  • Scenario Analysis: Evaluate and compare results for different financial assumptions side-by-side.

How It Functions

  • Step 1: Download the prebuilt Excel template featuring Orange S.A. (ORAPA) data.
  • Step 2: Navigate through 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 the recalibrated results, including Orange S.A.'s intrinsic value.
  • Step 5: Make knowledgeable investment decisions or create reports based on the generated outputs.

Why Opt for This Calculator?

  • Designed for Experts: A sophisticated tool favored by analysts, CFOs, and consultants.
  • Current Financial Data: Orange S.A.'s historical and forecasted financials are preloaded for precision.
  • Comprehensive Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Intuitive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance leads you through the calculations.

Who Should Utilize This Product?

  • Investors: Assess Orange S.A.'s (ORAPA) valuation prior to buying or selling shares.
  • CFOs and Financial Analysts: Optimize valuation workflows and validate financial forecasts.
  • Startup Founders: Understand the valuation methods of leading public companies like Orange S.A.
  • Consultants: Provide comprehensive valuation reports for clientele.
  • Students and Educators: Apply real-world data to hone and teach valuation strategies.

Contents of the Template

  • Pre-Filled Data: Contains historical financial information and forecasts for Orange S.A. (ORAPA).
  • Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A specialized sheet for WACC calculations using custom inputs.
  • Key Financial Ratios: Assess Orange S.A.'s profitability, efficiency, and financial leverage.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visual representations including charts and tables that summarize critical valuation outcomes.


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.

No products were found matching.