|
Baytex Energy Corp. (BTE) Évaluation DCF
CA | Energy | Oil & Gas Exploration & Production | NYSE
|
- ✓ 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
Baytex Energy Corp. (BTE) Bundle
Rationalisez votre analyse et améliorez la précision avec notre calculatrice [BTE] DCF! En utilisant des données Real Baytex Energy Corp. et des hypothèses personnalisables, cet outil vous permet de prévoir, d'évaluer et de valoriser [la société] comme un investisseur chevronné.
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 | 1,272.5 | 687.3 | 1,316.4 | 2,035.7 | 2,383.4 | 3,082.1 | 3,985.7 | 5,154.1 | 6,665.0 | 8,618.8 |
| Revenue Growth, % | 0 | -45.98 | 91.52 | 54.64 | 17.08 | 29.31 | 29.31 | 29.31 | 29.31 | 29.31 |
| EBITDA | 535.6 | 236.4 | 694.9 | 1,098.0 | 487.0 | 1,255.4 | 1,623.4 | 2,099.3 | 2,714.7 | 3,510.5 |
| EBITDA, % | 42.09 | 34.4 | 52.79 | 53.94 | 20.43 | 40.73 | 40.73 | 40.73 | 40.73 | 40.73 |
| Depreciation | 525.2 | 349.0 | 336.1 | 424.7 | 738.4 | 1,044.4 | 1,350.6 | 1,746.5 | 2,258.5 | 2,920.5 |
| Depreciation, % | 41.28 | 50.78 | 25.53 | 20.86 | 30.98 | 33.89 | 33.89 | 33.89 | 33.89 | 33.89 |
| EBIT | 10.4 | -112.6 | 358.9 | 673.3 | -251.4 | 211.0 | 272.8 | 352.8 | 456.2 | 590.0 |
| EBIT, % | 0.81859 | -16.38 | 27.26 | 33.08 | -10.55 | 6.85 | 6.85 | 6.85 | 6.85 | 6.85 |
| Total Cash | 3.9 | -7.8 | -5.5 | 3.9 | 39.3 | 3.7 | 4.8 | 6.2 | 8.0 | 10.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 122.4 | 75.7 | 122.2 | 141.6 | 238.4 | 289.0 | 373.7 | 483.2 | 624.9 | 808.1 |
| Account Receivables, % | 9.62 | 11.02 | 9.28 | 6.95 | 10 | 9.38 | 9.38 | 9.38 | 9.38 | 9.38 |
| Inventories | .0 | 7.8 | 5.5 | .0 | .0 | 9.6 | 12.4 | 16.0 | 20.7 | 26.7 |
| Inventories, % | 0.0000000554 | 1.14 | 0.41564 | 0 | 0 | 0.31022 | 0.31022 | 0.31022 | 0.31022 | 0.31022 |
| Accounts Payable | 146.2 | 109.9 | 134.4 | 160.2 | 336.3 | 367.8 | 475.6 | 615.0 | 795.3 | 1,028.4 |
| Accounts Payable, % | 11.49 | 15.99 | 10.21 | 7.87 | 14.11 | 11.93 | 11.93 | 11.93 | 11.93 | 11.93 |
| Capital Expenditure | -392.1 | -199.1 | -222.5 | -369.2 | -744.2 | -777.0 | -1,004.8 | -1,299.4 | -1,680.3 | -2,172.8 |
| Capital Expenditure, % | -30.82 | -28.97 | -16.9 | -18.14 | -31.22 | -25.21 | -25.21 | -25.21 | -25.21 | -25.21 |
| Tax Rate, % | 54.83 | 54.83 | 54.83 | 54.83 | 54.83 | 54.83 | 54.83 | 54.83 | 54.83 | 54.83 |
| EBITAT | 1.6 | -105.7 | 341.7 | 646.7 | -113.6 | 146.0 | 188.8 | 244.2 | 315.8 | 408.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 158.5 | 46.9 | 435.6 | 714.0 | -40.1 | 384.8 | 554.9 | 717.6 | 927.9 | 1,199.9 |
| WACC, % | 8.84 | 11.54 | 11.58 | 11.61 | 9.86 | 10.69 | 10.69 | 10.69 | 10.69 | 10.69 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,670.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,224 | |||||||||
| Terminal Value | 14,091 | |||||||||
| Present Terminal Value | 8,482 | |||||||||
| Enterprise Value | 11,152 | |||||||||
| Net Debt | 1,680 | |||||||||
| Equity Value | 9,472 | |||||||||
| Diluted Shares Outstanding, MM | 705 | |||||||||
| Equity Value Per Share | 13.44 |
What You Will Receive
- Genuine BTE Financial Data: Pre-loaded with Baytex Energy Corp.’s historical and projected figures for accurate analysis.
- Completely Customizable Template: Easily adjust key parameters such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch as Baytex’s intrinsic value updates in real-time with your modifications.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants who demand precise DCF outputs.
- Intuitive Design: Straightforward layout and easy-to-follow instructions suitable for all skill levels.
Key Features
- Accurate Baytex Financials: Gain access to reliable pre-loaded historical performance data and future forecasts.
- Customizable Forecast Inputs: Modify the highlighted cells for parameters such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Visualization Dashboard: User-friendly charts and summaries to clearly display 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-filled Baytex Energy Corp. (BTE) data (historical and projected).
- Step 3: Modify key assumptions (highlighted cells) according to your analysis.
- Step 4: Observe automatic recalculations for Baytex Energy Corp.'s intrinsic value.
- Step 5: Utilize the results for your investment strategies or reporting needs.
Why Choose This Calculator for Baytex Energy Corp. (BTE)?
- Reliable Data: Access accurate financial information for a trustworthy valuation process.
- Customizable Options: Tailor key inputs such as growth projections, discount rates, and tax variables to fit your analysis.
- Efficiency Boost: Utilize pre-configured calculations to save time and avoid starting from scratch.
- Industry-Standard Tool: Crafted specifically for investors, analysts, and industry consultants.
- Easy to Use: Designed with an intuitive interface and clear, step-by-step guidance for all skill levels.
Who Can Benefit from This Product?
- Institutional Investors: Develop comprehensive and trustworthy valuation models for portfolio assessments related to Baytex Energy Corp. (BTE).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic planning within the organization.
- Consultants and Financial Advisors: Offer clients precise valuation insights for Baytex Energy Corp. (BTE) stock.
- Students and Instructors: Utilize real-time data to enhance learning and practice in financial modeling.
- Energy Sector Enthusiasts: Gain insights into how companies like Baytex Energy Corp. (BTE) are appraised in the market.
Contents of the Baytex Energy Corp. Template
- Comprehensive DCF Model: An editable template featuring detailed valuation calculations specific to Baytex Energy Corp. (BTE).
- Real-World Data: Historical and projected financials for Baytex Energy Corp. (BTE) are preloaded for easy analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
- Financial Statements: Complete annual and quarterly financial breakdowns for in-depth insights into Baytex Energy Corp. (BTE).
- Key Ratios: Integrated analysis focused on profitability, efficiency, and leverage metrics for Baytex Energy Corp. (BTE).
- Dashboard with Visual Outputs: Includes charts and tables to present clear and actionable insights.
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.