|
Valoración DCF de la Corporación de Aceptación Mundial (WRLD)
US | Financial Services | Financial - Credit Services | 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
World Acceptance Corporation (WRLD) Bundle
Diseñada para la precisión, nuestra calculadora DCF (WRLD) le permite evaluar la valoración de la Corporación de Aceptación Mundial utilizando datos financieros del mundo real, ofreciendo una flexibilidad completa para modificar todos los parámetros esenciales para obtener más de pronósticos.
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 | 590.6 | 530.8 | 585.6 | 616.6 | 525.0 | 512.7 | 500.7 | 488.9 | 477.5 | 466.3 |
| Revenue Growth, % | 0 | -10.12 | 10.32 | 5.28 | -14.85 | -2.34 | -2.34 | -2.34 | -2.34 | -2.34 |
| EBITDA | 47.1 | 149.5 | 110.7 | 88.5 | 158.5 | 102.1 | 99.7 | 97.4 | 95.1 | 92.9 |
| EBITDA, % | 7.97 | 28.17 | 18.9 | 14.36 | 30.2 | 19.92 | 19.92 | 19.92 | 19.92 | 19.92 |
| Depreciation | 555.1 | 388.4 | 483.4 | 538.9 | 10.9 | 347.8 | 339.6 | 331.7 | 323.9 | 316.3 |
| Depreciation, % | 93.99 | 73.17 | 82.54 | 87.41 | 2.07 | 67.84 | 67.84 | 67.84 | 67.84 | 67.84 |
| EBIT | -508.1 | -238.9 | -372.7 | -450.4 | 147.6 | -245.7 | -239.9 | -234.3 | -228.8 | -223.4 |
| EBIT, % | -86.02 | -45.01 | -63.64 | -73.05 | 28.12 | -47.92 | -47.92 | -47.92 | -47.92 | -47.92 |
| Total Cash | 11.6 | 15.7 | 19.2 | 16.5 | 11.8 | 13.5 | 13.2 | 12.9 | 12.6 | 12.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4.3 | .0 | .0 | .0 | 3.1 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 |
| Account Receivables, % | 0.72314 | 0 | 0 | 0 | 0.58883 | 0.26239 | 0.26239 | 0.26239 | 0.26239 | 0.26239 |
| Inventories | .0 | .0 | -985,495.9 | -887,772.0 | .0 | -205.1 | -200.3 | -195.6 | -191.0 | -186.5 |
| Inventories, % | 0.000000169 | 0.000000188 | -168275.2 | -143988.58 | 0 | -40 | -40 | -40 | -40 | -40 |
| Accounts Payable | 47.5 | 23.1 | 44.8 | 42.3 | 48.5 | 37.1 | 36.2 | 35.3 | 34.5 | 33.7 |
| Accounts Payable, % | 8.05 | 4.34 | 7.64 | 6.87 | 9.23 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 |
| Capital Expenditure | -11.3 | -11.7 | -6.1 | -5.8 | -5.9 | -7.4 | -7.2 | -7.1 | -6.9 | -6.7 |
| Capital Expenditure, % | -1.91 | -2.2 | -1.04 | -0.94521 | -1.13 | -1.44 | -1.44 | -1.44 | -1.44 | -1.44 |
| Tax Rate, % | 22.19 | 22.19 | 22.19 | 22.19 | 22.19 | 22.19 | 22.19 | 22.19 | 22.19 | 22.19 |
| EBITAT | -409.8 | -189.3 | -306.4 | -352.3 | 114.9 | -195.6 | -191.0 | -186.6 | -182.2 | -177.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 177.3 | 167.2 | 985,688.5 | -97,545.6 | -887,649.1 | 340.1 | 135.7 | 132.5 | 129.4 | 126.4 |
| WACC, % | 9.05 | 8.99 | 9.11 | 8.95 | 8.94 | 9.01 | 9.01 | 9.01 | 9.01 | 9.01 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 702.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 129 | |||||||||
| Terminal Value | 1,840 | |||||||||
| Present Terminal Value | 1,195 | |||||||||
| Enterprise Value | 1,898 | |||||||||
| Net Debt | 566 | |||||||||
| Equity Value | 1,332 | |||||||||
| Diluted Shares Outstanding, MM | 6 | |||||||||
| Equity Value Per Share | 227.19 |
What You Will Receive
- Pre-Filled Financial Model: World Acceptance Corporation's (WRLD) actual data facilitates accurate DCF valuation.
- Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other critical metrics.
- Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for adaptability, allowing for repeated application in detailed forecasting.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as loan growth, interest rates, and operating expenses.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages World Acceptance Corporation's (WRLD) actual financial data for reliable valuation results.
- Effortless Scenario Analysis: Easily explore different financial scenarios and assess their impacts.
- Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file for World Acceptance Corporation (WRLD).
- Step 2: Review the pre-filled financial data and forecasts for World Acceptance Corporation (WRLD).
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Analyze the results and leverage the outputs for your investment decisions regarding World Acceptance Corporation (WRLD).
Why Choose This Calculator for World Acceptance Corporation (WRLD)?
- Accurate Data: Up-to-date financial information for World Acceptance Corporation (WRLD) ensures trustworthy valuation outcomes.
- Customizable: Modify essential variables such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants focused on World Acceptance Corporation (WRLD).
- User-Friendly: An intuitive design and clear instructions make it accessible for users of all levels.
Who Should Use This Product?
- Finance Students: Explore valuation methodologies and apply them using real-world data.
- Academics: Integrate industry-standard models into your teaching or research initiatives.
- Investors: Evaluate your own hypotheses and assess valuation results for World Acceptance Corporation (WRLD).
- Analysts: Enhance your efficiency with a ready-to-use, customizable DCF model.
- Small Business Owners: Understand how major public companies like World Acceptance Corporation (WRLD) are evaluated.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for World Acceptance Corporation (WRLD).
- Real-World Data: World Acceptance Corporation’s historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to World Acceptance Corporation (WRLD).
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results pertaining to World Acceptance Corporation (WRLD).