|
Controladora Vuela Compañía de Avención, S.A.B. de C.V. (VLRS) Valoración de DCF |
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
Compatible con MAC / PC, completamente desbloqueado
No Se Necesita Experiencia; Fáciles De Seguir
Controladora Vuela Compañía de Aviación, S.A.B. de C.V. (VLRS) Bundle
Explore las perspectivas financieras de Controladora Vuela Compañía de Avión, S.A.B. de C.V. (VLR) con nuestra calculadora DCF fácil de usar! Ingrese sus proyecciones para el crecimiento, los márgenes y los gastos para determinar el valor intrínseco de Contrinsador Vuela Compañía de Avión, S.A.B. de C.V. (VLR) y mejore su estrategia de inversión.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,113.8 | 2,182.2 | 2,847.0 | 3,259.0 | 3,142.0 | 4,220.3 | 5,668.6 | 7,614.0 | 10,227.0 | 13,736.8 |
| Revenue Growth, % | 0 | 95.93 | 30.46 | 14.47 | -3.59 | 34.32 | 34.32 | 34.32 | 34.32 | 34.32 |
| EBITDA | 143.6 | 601.0 | 477.0 | 722.5 | 1,006.0 | 940.1 | 1,262.7 | 1,696.1 | 2,278.1 | 3,059.9 |
| EBITDA, % | 12.89 | 27.54 | 16.76 | 22.17 | 32.02 | 22.28 | 22.28 | 22.28 | 22.28 | 22.28 |
| Depreciation | 278.5 | 326.4 | 417.9 | 496.3 | 593.0 | 749.1 | 1,006.1 | 1,351.4 | 1,815.2 | 2,438.2 |
| Depreciation, % | 25.01 | 14.96 | 14.68 | 15.23 | 18.87 | 17.75 | 17.75 | 17.75 | 17.75 | 17.75 |
| EBIT | -134.9 | 274.6 | 59.1 | 226.2 | 413.0 | 191.0 | 256.6 | 344.6 | 462.9 | 621.8 |
| EBIT, % | -12.11 | 12.58 | 2.08 | 6.94 | 13.14 | 4.53 | 4.53 | 4.53 | 4.53 | 4.53 |
| Total Cash | 507.8 | 745.4 | 705.0 | 776.5 | 954.0 | 1,339.5 | 1,799.3 | 2,416.7 | 3,246.1 | 4,360.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 101.6 | 106.1 | 240.1 | 250.6 | 139.0 | 291.5 | 391.5 | 525.9 | 706.4 | 948.8 |
| Account Receivables, % | 9.12 | 4.86 | 8.43 | 7.69 | 4.42 | 6.91 | 6.91 | 6.91 | 6.91 | 6.91 |
| Inventories | 14.0 | 14.5 | 15.8 | 16.1 | 17.0 | 29.6 | 39.8 | 53.5 | 71.8 | 96.5 |
| Inventories, % | 1.26 | 0.66277 | 0.55349 | 0.49454 | 0.54106 | 0.70215 | 0.70215 | 0.70215 | 0.70215 | 0.70215 |
| Accounts Payable | 112.3 | 108.2 | 194.9 | 233.9 | 164.0 | 289.3 | 388.6 | 522.0 | 701.1 | 941.7 |
| Accounts Payable, % | 10.08 | 4.96 | 6.84 | 7.18 | 5.22 | 6.86 | 6.86 | 6.86 | 6.86 | 6.86 |
| Capital Expenditure | -176.0 | -194.4 | -353.9 | -491.1 | .0 | -440.7 | -591.9 | -795.1 | -1,067.9 | -1,434.4 |
| Capital Expenditure, % | -15.8 | -8.91 | -12.43 | -15.07 | 0 | -10.44 | -10.44 | -10.44 | -10.44 | -10.44 |
| Tax Rate, % | 30.77 | 30.77 | 30.77 | 30.77 | 30.77 | 30.77 | 30.77 | 30.77 | 30.77 | 30.77 |
| EBITAT | -101.6 | 220.4 | 14.1 | 237.7 | 285.9 | 133.2 | 178.9 | 240.3 | 322.8 | 433.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2.5 | 343.4 | 29.4 | 271.0 | 919.8 | 401.8 | 582.2 | 782.0 | 1,050.4 | 1,410.8 |
| WACC, % | 9.11 | 9.27 | 7.48 | 9.89 | 8.92 | 8.93 | 8.93 | 8.93 | 8.93 | 8.93 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,130.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,439 | |||||||||
| Terminal Value | 20,762 | |||||||||
| Present Terminal Value | 13,537 | |||||||||
| Enterprise Value | 16,667 | |||||||||
| Net Debt | 2,963 | |||||||||
| Equity Value | 13,704 | |||||||||
| Diluted Shares Outstanding, MM | 1,151 | |||||||||
| Equity Value Per Share | 11.91 |
What You Will Get
- Genuine VLRS Data: Preloaded financials – encompassing revenue to EBIT – derived from actual and projected figures.
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Adjustments: Automatic recalculations to evaluate the effects of changes on VLRS’s fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and in-depth projections.
- Efficient and Precise: Avoid the hassle of building models from the ground up while ensuring accuracy and adaptability.
Key Features
- Comprehensive VLRS Data: Pre-loaded with Controladora Vuela Compañía de Aviación's historical performance and future forecasts.
- Fully Adjustable Parameters: Modify growth rates, profit margins, discount rates, tax implications, and capital investments.
- Interactive Valuation Framework: Real-time updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
- Multiple Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- Intuitive User Interface: Designed for ease of use, catering to both industry professionals and newcomers.
How It Works
- 1. Download the Template: Obtain and open the Excel file featuring Controladora Vuela Compañía de Aviación, S.A.B. de C.V. (VLRS) data.
- 2. Adjust Key Inputs: Modify essential variables such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Different Scenarios: Evaluate various forecasts to understand different valuation scenarios.
- 5. Present with Assurance: Share professional valuation findings to enhance your decision-making process.
Why Choose This Calculator for Controladora Vuela Compañía de Aviación (VLRS)?
- User-Friendly Interface: Ideal for both novice users and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your specific analysis needs.
- Real-Time Feedback: Observe immediate updates to VLRS’s valuation as you modify inputs.
- Preloaded Data: Comes equipped with Controladora Vuela’s actual financial figures for swift evaluations.
- Relied Upon by Experts: A preferred tool for investors and analysts aiming for well-informed choices.
Who Should Use This Product?
- Investors: Evaluate Controladora Vuela Compañía de Aviación's (VLRS) performance before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation strategies of established aviation companies like Controladora Vuela (VLRS).
- Consultants: Provide detailed valuation assessments and reports for aviation sector clients.
- Students and Educators: Utilize current market data to teach and practice valuation concepts.
What the Template Contains
- Preloaded VLRS 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.
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.