|
Greencoat UK Wind plc (ukw.l) Valoración de DCF
GB | Financial Services | Asset Management | LSE
|
- ✓ 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
Greencoat UK Wind PLC (UKW.L) Bundle
¡Mejore sus opciones de inversión con la calculadora DCF de Greencoat UK Wind Plc (UKWL)! Utilice datos financieros reales, ajuste las proyecciones y gastos de crecimiento, y observe instantáneamente cómo estos cambios afectan el valor intrínseco de UKWL.
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 | 55.8 | 118.6 | 377.0 | 966.3 | 234.4 | 337.0 | 484.7 | 696.9 | 1,002.2 | 1,441.1 |
| Revenue Growth, % | 0 | 112.52 | 217.86 | 156.34 | -75.74 | 43.8 | 43.8 | 43.8 | 43.8 | 43.8 |
| EBITDA | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | -66.3 | -126.4 | -393.9 | -986.6 | -194.0 | -325.4 | -467.9 | -672.9 | -967.6 | -1,391.4 |
| Depreciation, % | -118.86 | -106.56 | -104.5 | -102.11 | -82.76 | -96.55 | -96.55 | -96.55 | -96.55 | -96.55 |
| EBIT | 66.3 | 126.4 | 393.9 | 986.6 | 194.0 | 325.4 | 467.9 | 672.9 | 967.6 | 1,391.4 |
| EBIT, % | 118.86 | 106.56 | 104.5 | 102.11 | 82.76 | 96.55 | 96.55 | 96.55 | 96.55 | 96.55 |
| Total Cash | 24.7 | 7.9 | 4.8 | 2.4 | 21.8 | 41.6 | 59.9 | 86.1 | 123.8 | 178.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .1 | .0 | .1 | .1 | .1 | .2 |
| Account Receivables, % | 0.02508916 | 0 | 0 | 0 | 0.04735879 | 0.01448959 | 0.01448959 | 0.01448959 | 0.01448959 | 0.01448959 |
| Inventories | -.6 | -.6 | -2.6 | -4.3 | .0 | -1.9 | -2.7 | -3.9 | -5.5 | -8.0 |
| Inventories, % | -1.08 | -0.53461 | -0.69823 | -0.44728 | 0 | -0.55251 | -0.55251 | -0.55251 | -0.55251 | -0.55251 |
| Accounts Payable | 5.8 | 8.4 | 4.6 | 8.4 | 17.6 | 18.2 | 26.2 | 37.7 | 54.2 | 77.9 |
| Accounts Payable, % | 10.32 | 7.1 | 1.23 | 0.86454 | 7.5 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 |
| Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Rate, % | 0.30969 | 0.30969 | 0.30969 | 0.30969 | 0.30969 | 0.30969 | 0.30969 | 0.30969 | 0.30969 | 0.30969 |
| EBITAT | 66.3 | 125.6 | 393.9 | 986.6 | 193.4 | 324.8 | 467.1 | 671.7 | 965.9 | 1,389.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 6.4 | 2.0 | -1.8 | 5.4 | 4.2 | 2.0 | 7.9 | 11.4 | 16.4 | 23.6 |
| WACC, % | 4.96 | 4.95 | 4.96 | 4.96 | 4.96 | 4.96 | 4.96 | 4.96 | 4.96 | 4.96 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 51.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 24 | |||||||||
| Terminal Value | 813 | |||||||||
| Present Terminal Value | 638 | |||||||||
| Enterprise Value | 689 | |||||||||
| Net Debt | 1,768 | |||||||||
| Equity Value | -1,079 | |||||||||
| Diluted Shares Outstanding, MM | 2,318 | |||||||||
| Equity Value Per Share | -46.55 |
What You Will Receive
- Dynamic Forecast Inputs: Effortlessly adjust assumptions (growth %, margins, WACC) to develop various scenarios.
- Comprehensive Data: Pre-filled financial information for Greencoat UK Wind PLC (UKWL) to enhance your analysis.
- Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional Design: A sleek Excel model tailored to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for analyzing projections, validating strategies, and optimizing your time.
Key Features
- Genuine Greencoat UK Wind Data: Gain access to precise historical statistics and future forecasts for UKWL.
- Adjustable Forecast Inputs: Modify highlighted fields such as discount rates, growth projections, and profit margins.
- Real-Time Calculations: Instantaneous updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: Clear and concise charts and overviews to help visualize your evaluation outcomes.
- Designed for All Skill Levels: An easy-to-navigate format that caters to investors, CFOs, and consultants alike.
How It Functions
- Download the Template: Gain immediate access to the Excel-based UKWL DCF Calculator.
- Enter Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other inputs.
- Automatic Calculations: The model instantly recalculates the intrinsic value of Greencoat UK Wind PLC.
- Experiment with Scenarios: Test various assumptions to assess potential changes in valuation.
- Evaluate and Decide: Utilize the findings to inform your investment strategy or financial analysis.
Why Opt for This Calculator?
- Designed for Experts: A sophisticated tool utilized by analysts, CFOs, and consultants.
- Up-to-Date Data: Historical and projected financials for Greencoat UK Wind PLC (UKWL) preloaded for precision.
- Scenario Analysis: Easily simulate various forecasts and assumptions.
- Clear Results: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance makes the process straightforward.
Who Can Benefit from This Product?
- Institutional Investors: Develop comprehensive and trustworthy valuation models for portfolio assessments focused on Greencoat UK Wind PLC (UKWL).
- Corporate Finance Departments: Evaluate valuation scenarios to inform strategic decision-making within their organizations.
- Financial Consultants and Advisors: Deliver precise valuation insights for clients interested in Greencoat UK Wind PLC (UKWL).
- Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
- Energy Sector Enthusiasts: Gain insight into how renewable energy companies like Greencoat UK Wind PLC (UKWL) are valued in the market.
Contents of the Template
- Operating and Balance Sheet Data: Pre-populated historical data and forecasts for Greencoat UK Wind PLC (UKWL), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated worksheet for calculating the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that provide the intrinsic value along with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (both annual and quarterly) to aid in your analysis.
- Key Ratios: A selection of profitability, leverage, and efficiency ratios specific to Greencoat UK Wind PLC (UKWL).
- Dashboard and Charts: A visual overview of valuation outputs and underlying assumptions to facilitate result analysis.
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.