|
Valoración de DCF Stagwell Inc. (STGW)
US | Communication Services | Advertising Agencies | 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
Stagwell Inc. (STGW) Bundle
Ya sea que sea un inversor o un analista, esta calculadora DCF de Stagwell Inc. (STGW) es su recurso de referencia para una valoración precisa. Cargados con datos reales de Stagwell Inc., puede ajustar las previsiones y observar los efectos en tiempo real.
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 | 628.7 | 888.0 | 1,469.4 | 2,687.8 | 2,527.2 | 2,520.4 | 2,513.7 | 2,506.9 | 2,500.2 | 2,493.5 |
| Revenue Growth, % | 0 | 41.26 | 65.46 | 82.92 | -5.98 | -0.26777 | -0.26777 | -0.26777 | -0.26777 | -0.26777 |
| EBITDA | 76.4 | 124.6 | 169.0 | 282.9 | 324.5 | 307.8 | 306.9 | 306.1 | 305.3 | 304.5 |
| EBITDA, % | 12.16 | 14.03 | 11.5 | 10.53 | 12.84 | 12.21 | 12.21 | 12.21 | 12.21 | 12.21 |
| Depreciation | 38.3 | 41.0 | 77.5 | 131.3 | 142.8 | 133.7 | 133.4 | 133.0 | 132.6 | 132.3 |
| Depreciation, % | 6.1 | 4.62 | 5.27 | 4.88 | 5.65 | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 |
| EBIT | 38.1 | 83.6 | 91.5 | 151.6 | 181.7 | 174.0 | 173.6 | 173.1 | 172.6 | 172.2 |
| EBIT, % | 6.06 | 9.41 | 6.22 | 5.64 | 7.19 | 6.91 | 6.91 | 6.91 | 6.91 | 6.91 |
| Total Cash | 63.9 | 92.0 | 184.0 | 220.6 | 119.7 | 231.8 | 231.2 | 230.5 | 229.9 | 229.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 217.6 | 236.8 | 760.0 | 738.9 | 811.3 | 870.1 | 867.7 | 865.4 | 863.1 | 860.8 |
| Account Receivables, % | 34.62 | 26.67 | 51.72 | 27.49 | 32.1 | 34.52 | 34.52 | 34.52 | 34.52 | 34.52 |
| Inventories | .0 | .5 | .0 | .0 | .0 | .3 | .3 | .3 | .3 | .3 |
| Inventories, % | 0.000000159 | 0.05630428 | 0 | 0 | 0 | 0.01126089 | 0.01126089 | 0.01126089 | 0.01126089 | 0.01126089 |
| Accounts Payable | 139.5 | 147.8 | 271.8 | 357.3 | 415.0 | 438.8 | 437.6 | 436.4 | 435.3 | 434.1 |
| Accounts Payable, % | 22.19 | 16.65 | 18.5 | 13.29 | 16.42 | 17.41 | 17.41 | 17.41 | 17.41 | 17.41 |
| Capital Expenditure | -12.5 | -14.0 | -22.6 | -42.0 | -42.4 | -42.1 | -41.9 | -41.8 | -41.7 | -41.6 |
| Capital Expenditure, % | -1.98 | -1.58 | -1.54 | -1.56 | -1.68 | -1.67 | -1.67 | -1.67 | -1.67 | -1.67 |
| Tax Rate, % | 99.85 | 99.85 | 99.85 | 99.85 | 99.85 | 99.85 | 99.85 | 99.85 | 99.85 | 99.85 |
| EBITAT | 22.7 | 60.9 | 55.5 | 136.0 | .3 | 98.5 | 98.2 | 98.0 | 97.7 | 97.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -29.6 | 76.6 | -288.4 | 331.8 | 86.1 | 154.9 | 190.8 | 190.3 | 189.8 | 189.3 |
| WACC, % | 6.59 | 7.12 | 6.63 | 7.8 | 4.18 | 6.46 | 6.46 | 6.46 | 6.46 | 6.46 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 757.7 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 195 | |||||||||
| Terminal Value | 5,627 | |||||||||
| Present Terminal Value | 4,114 | |||||||||
| Enterprise Value | 4,872 | |||||||||
| Net Debt | 1,373 | |||||||||
| Equity Value | 3,499 | |||||||||
| Diluted Shares Outstanding, MM | 122 | |||||||||
| Equity Value Per Share | 28.64 |
What You Will Get
- Pre-Filled Financial Model: Stagwell Inc.’s actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
- Instant Calculations: Automatic updates ensure you see results as you make changes.
- Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.
Key Features
- Comprehensive Stagwell Financials: Access reliable pre-loaded historical data and future forecasts.
- Adjustable Forecast Inputs: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
- Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Stagwell Inc. (STGW) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Stagwell Inc.’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose Stagwell Inc. (STGW) Calculator?
- Accuracy: Leverages real Stagwell financial data for precise calculations.
- Flexibility: Allows users to easily adjust and experiment with inputs.
- Time-Saving: Eliminate the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and standards of top financial professionals.
- User-Friendly: Intuitive interface suitable for users of all financial backgrounds.
Who Should Use This Product?
- Marketing Professionals: Explore innovative strategies and apply them using real-world data.
- Researchers: Integrate advanced marketing models into your studies or projects.
- Investors: Evaluate your investment strategies and assess valuation outcomes for Stagwell Inc. (STGW).
- Analysts: Enhance your analysis with a customizable marketing performance model.
- Entrepreneurs: Understand how large marketing firms like Stagwell Inc. (STGW) operate and are evaluated.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Stagwell Inc. (STGW) 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 Stagwell Inc. (STGW).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.