Bunzl plc (BNZLL) DCF Valuation

Bunzl plc (bnzl.l) Valation DCF

GB | Consumer Defensive | Food Distribution | LSE
Bunzl plc (BNZLL) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Bunzl plc (BNZL.L) Bundle

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

TOTAL:

Optimisez votre temps et améliorez la précision avec notre calculatrice DCF (BNZLL)! En utilisant des données réelles de Bunzl plc et des hypothèses personnalisables, cet outil vous permet de prévoir, analyser et évaluer Bunzl comme un investisseur qualifié.


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 9,326.7 10,111.1 10,285.1 12,039.5 11,797.1 12,539.6 13,328.8 14,167.7 15,059.4 16,007.2
Revenue Growth, % 0 8.41 1.72 17.06 -2.01 6.29 6.29 6.29 6.29 6.29
EBITDA 801.6 896.2 909.0 1,033.9 1,179.3 1,125.6 1,196.4 1,271.7 1,351.7 1,436.8
EBITDA, % 8.59 8.86 8.84 8.59 10 8.98 8.98 8.98 8.98 8.98
Depreciation 267.3 272.1 277.7 317.9 342.8 346.2 368.0 391.1 415.7 441.9
Depreciation, % 2.87 2.69 2.7 2.64 2.91 2.76 2.76 2.76 2.76 2.76
EBIT 534.3 624.1 631.3 716.0 836.5 779.4 828.4 880.6 936.0 994.9
EBIT, % 5.73 6.17 6.14 5.95 7.09 6.22 6.22 6.22 6.22 6.22
Total Cash 610.5 944.3 776.9 1,504.0 1,426.1 1,204.3 1,280.1 1,360.7 1,446.3 1,537.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,020.2 1,306.3 1,173.3 1,266.0 1,287.3
Account Receivables, % 10.94 12.92 11.41 10.52 10.91
Inventories 1,177.2 1,432.2 1,474.0 1,748.6 1,621.1 1,740.1 1,849.6 1,966.0 2,089.7 2,221.3
Inventories, % 12.62 14.16 14.33 14.52 13.74 13.88 13.88 13.88 13.88 13.88
Accounts Payable 1,067.9 1,080.4 1,216.6 1,440.9 1,290.1 1,426.2 1,516.0 1,611.4 1,712.8 1,820.6
Accounts Payable, % 11.45 10.69 11.83 11.97 10.94 11.37 11.37 11.37 11.37 11.37
Capital Expenditure -36.9 -33.1 -32.7 -46.7 -58.3 -48.2 -51.3 -54.5 -57.9 -61.6
Capital Expenditure, % -0.39564 -0.32736 -0.31794 -0.38789 -0.49419 -0.3846 -0.3846 -0.3846 -0.3846 -0.3846
Tax Rate, % 24.68 24.68 24.68 24.68 24.68 24.68 24.68 24.68 24.68 24.68
EBITAT 411.6 482.9 491.5 535.3 630.1 596.0 633.5 673.4 715.8 760.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -487.5 193.3 963.9 663.5 870.0 776.6 841.0 893.9 950.2 1,010.0
WACC, % 5.7 5.7 5.71 5.68 5.68 5.69 5.69 5.69 5.69 5.69
PV UFCF
SUM PV UFCF 3,771.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,030
Terminal Value 27,904
Present Terminal Value 21,158
Enterprise Value 24,929
Net Debt 1,660
Equity Value 23,270
Diluted Shares Outstanding, MM 337
Equity Value Per Share 6,900.88

What You Will Receive

  • Authentic Bunzl Data: Comprehensive financial information – from revenue to EBIT – based on actual and projected data.
  • Complete Customization: Modify all key parameters (yellow cells) such as WACC, growth %, and tax rates to suit your analysis.
  • Immediate Valuation Updates: Automatic recalculations to assess the effects of changes on Bunzl's fair value.
  • Flexible Excel Template: Designed for quick modifications, scenario analyses, and extensive projections.
  • Efficient and Precise: Eliminate the need to build models from the ground up while ensuring accuracy and adaptability.

Key Features

  • Advanced DCF Calculator: Features comprehensive unlevered and levered DCF valuation models tailored for Bunzl plc (BNZLL).
  • WACC Calculator: Ready-to-use Weighted Average Cost of Capital template with adjustable parameters.
  • Customizable Forecast Assumptions: Update growth rates, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Bunzl plc (BNZLL).
  • Interactive Dashboard and Charts: Visual representations highlight key valuation metrics for straightforward analysis.

How It Functions

  • 1. Access the Template: Download and open the Excel file containing Bunzl plc’s preloaded data.
  • 2. Modify Assumptions: Adjust crucial inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Real-Time Results: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Multiple Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Present with Confidence: Share professional valuation insights that back your decisions.

Why Opt for This Calculator?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses bundled together.
  • Flexible Inputs: Modify yellow-highlighted fields to explore different scenarios.
  • In-Depth Analysis: Automatically computes Bunzl plc’s intrinsic value and Net Present Value.
  • Preloaded Information: Includes historical and projected data for reliable starting points.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants alike.

Who Can Benefit from This Product?

  • Individual Investors: Make well-informed decisions regarding the purchase or sale of Bunzl plc (BNZLL) shares.
  • Financial Analysts: Enhance valuation processes with comprehensive, readily available financial models.
  • Consultants: Provide clients with timely and precise valuation insights related to Bunzl plc (BNZLL).
  • Business Owners: Gain an understanding of how large entities like Bunzl plc (BNZLL) are valued to refine your own business strategies.
  • Finance Students: Explore valuation methodologies using actual data and real-life case studies involving Bunzl plc (BNZLL).

Contents of the Template

  • Preloaded BNZLL Data: Historical and projected financial information, covering revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Expert-level worksheets designed for calculating intrinsic value and the Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted fields for modifying revenue growth, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
  • Key Ratios: Metrics for profitability, leverage, and efficiency to assess performance.
  • Dashboard and Charts: Visual summaries displaying valuation results and underlying 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.

No products were found matching.