Pilgrim's Pride Corporation (PPC) DCF Valuation

Pilgrim's Pride Corporation (PPC) DCF Valoración

US | Consumer Defensive | Packaged Foods | NASDAQ
Pilgrim's Pride Corporation (PPC) 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

Pilgrim's Pride Corporation (PPC) Bundle

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

TOTAL:

¡Mejore sus opciones de inversión con la calculadora DCF (PPC)! Utilice datos financieros de la corporación orgullo de Real Pilgrim, ajuste las proyecciones y gastos de crecimiento, y observe instantáneamente cómo estas modificaciones afectan el valor intrínseco de (PPC).


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 11,409.2 12,091.9 14,777.5 17,468.4 17,362.2 19,350.0 21,565.3 24,034.3 26,785.9 29,852.5
Revenue Growth, % 0 5.98 22.21 18.21 -0.60773 11.45 11.45 11.45 11.45 11.45
EBITDA 1,037.4 582.7 597.8 1,643.8 966.7 1,274.6 1,420.5 1,583.1 1,764.4 1,966.4
EBITDA, % 9.09 4.82 4.05 9.41 5.57 6.59 6.59 6.59 6.59 6.59
Depreciation 287.2 337.1 380.8 403.1 419.9 487.9 543.8 606.1 675.4 752.8
Depreciation, % 2.52 2.79 2.58 2.31 2.42 2.52 2.52 2.52 2.52 2.52
EBIT 750.2 245.6 217.0 1,240.7 546.8 786.6 876.7 977.1 1,088.9 1,213.6
EBIT, % 6.58 2.03 1.47 7.1 3.15 4.07 4.07 4.07 4.07 4.07
Total Cash 260.6 547.6 427.7 401.0 731.2 627.5 699.3 779.4 868.6 968.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 802.4 812.5 1,042.6 1,255.6 1,292.0
Account Receivables, % 7.03 6.72 7.06 7.19 7.44
Inventories 1,383.5 1,358.8 1,575.7 1,990.2 1,985.4 2,200.3 2,452.2 2,732.9 3,045.8 3,394.5
Inventories, % 12.13 11.24 10.66 11.39 11.44 11.37 11.37 11.37 11.37 11.37
Accounts Payable 977.5 1,020.8 1,400.4 1,476.6 1,451.8 1,675.7 1,867.6 2,081.4 2,319.7 2,585.2
Accounts Payable, % 8.57 8.44 9.48 8.45 8.36 8.66 8.66 8.66 8.66 8.66
Capital Expenditure -348.1 -354.8 -381.7 -487.1 -543.8 -560.7 -624.9 -696.4 -776.2 -865.0
Capital Expenditure, % -3.05 -2.93 -2.58 -2.79 -3.13 -2.9 -2.9 -2.9 -2.9 -2.9
Tax Rate, % 11.95 11.95 11.95 11.95 11.95 11.95 11.95 11.95 11.95 11.95
EBITAT 553.8 143.8 72.8 902.5 481.5 514.0 572.9 638.5 711.6 793.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -715.6 184.1 4.6 267.2 301.2 370.9 274.7 306.2 341.2 380.3
WACC, % 7.26 7.05 6.7 7.25 7.46 7.15 7.15 7.15 7.15 7.15
PV UFCF
SUM PV UFCF 1,362.5
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 382
Terminal Value 5,751
Present Terminal Value 4,072
Enterprise Value 5,435
Net Debt 2,881
Equity Value 2,554
Diluted Shares Outstanding, MM 237
Equity Value Per Share 10.76

What You Will Receive

  • Authentic PPC Financial Data: Pre-loaded with Pilgrim's Pride’s historical and forecasted data for thorough analysis.
  • Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch Pilgrim's Pride’s intrinsic value refresh immediately based on your modifications.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • Intuitive Design: Streamlined layout and straightforward instructions suitable for all skill levels.

Key Features

  • Comprehensive Historical Data: Access Pilgrim's Pride Corporation’s (PPC) past financial statements and pre-filled projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
  • Real-Time Valuation: Observe the recalculation of Pilgrim's Pride Corporation’s (PPC) intrinsic value instantly.
  • Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Precision-Driven Tool: Designed for analysts, investors, and finance professionals seeking accuracy.

How It Works

  • Download: Obtain the pre-built Excel file featuring Pilgrim's Pride Corporation (PPC) financial data.
  • Customize: Modify projections 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 forecasts and instantly compare the results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment choices.

Why Choose This Calculator for Pilgrim's Pride Corporation (PPC)?

  • Reliable Data: Utilize accurate financial figures from Pilgrim's Pride for dependable valuation outcomes.
  • Tailored Options: Modify essential inputs such as growth rates, WACC, and tax rates to align with your forecasts.
  • Efficiency: Built-in calculations save you the hassle of starting from the ground up.
  • Expert-Level Tool: Crafted for investors, analysts, and industry consultants.
  • Easy to Use: User-friendly design and clear instructions make it accessible for everyone.

Who Should Use This Product?

  • Investors: Accurately estimate Pilgrim's Pride Corporation’s fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis related to PPC.
  • Consultants: Quickly adapt the template for valuation reports tailored to clients in the poultry industry.
  • Entrepreneurs: Gain insights into financial modeling practices used by leading companies like Pilgrim's Pride (PPC).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies in the context of the food sector.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Pilgrim's Pride Corporation (PPC) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Pilgrim's Pride Corporation (PPC).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.