Betterware de México, S.A.P.I. de C.V. (BWMX) DCF Valuation

Betterware de México, S.A.P.I. de C.V. (BWMX) DCF Valuation

MX | Consumer Cyclical | Specialty Retail | NASDAQ
Betterware de México, S.A.P.I. de C.V. (BWMX) 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

Betterware de México, S.A.P.I. de C.V. (BWMX) Bundle

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

TOTAL:

Master your Betterware de México, S.A.P.I. de C.V. (BWMX) valuation analysis using our sophisticated DCF Calculator! This Excel template comes preloaded with authentic (BWMX) data, enabling you to adjust forecasts and assumptions for an accurate calculation of Betterware's intrinsic value.


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 151.9 357.5 494.3 566.2 640.5 906.3 1,282.2 1,814.2 2,566.9 3,631.8
Revenue Growth, % 0 135.37 38.28 14.54 13.13 41.49 41.49 41.49 41.49 41.49
EBITDA 42.2 107.1 133.9 109.2 129.3 225.4 318.8 451.1 638.3 903.1
EBITDA, % 27.8 29.96 27.1 19.29 20.19 24.87 24.87 24.87 24.87 24.87
Depreciation 1.9 2.2 4.0 14.2 18.5 14.6 20.6 29.2 41.3 58.5
Depreciation, % 1.24 0.60173 0.81798 2.5 2.88 1.61 1.61 1.61 1.61 1.61
EBIT 40.3 104.9 129.9 95.0 110.8 210.8 298.2 421.9 597.0 844.6
EBIT, % 26.56 29.35 26.28 16.79 17.31 23.26 23.26 23.26 23.26 23.26
Total Cash 10.5 32.0 57.9 33.8 27.1 68.5 96.9 137.1 193.9 274.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 12.2 36.2 36.7 57.9 54.3
Account Receivables, % 8.03 10.12 7.43 10.23 8.47
Inventories 17.0 62.7 65.9 103.9 100.0 137.9 195.0 276.0 390.5 552.5
Inventories, % 11.2 17.55 13.34 18.36 15.61 15.21 15.21 15.21 15.21 15.21
Accounts Payable 26.1 102.3 97.7 72.3 88.1 166.9 236.2 334.1 472.8 668.9
Accounts Payable, % 17.16 28.63 19.77 12.77 13.76 18.42 18.42 18.42 18.42 18.42
Capital Expenditure -9.0 -35.1 -20.8 -8.4 -6.5 -40.7 -57.5 -81.4 -115.2 -162.9
Capital Expenditure, % -5.92 -9.83 -4.2 -1.48 -1.01 -4.49 -4.49 -4.49 -4.49 -4.49
Tax Rate, % 26.67 26.67 26.67 26.67 26.67 26.67 26.67 26.67 26.67 26.67
EBITAT 27.0 35.5 84.9 68.3 81.3 131.3 185.8 262.9 371.9 526.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 16.8 9.1 59.9 -10.4 116.7 120.1 127.7 180.6 255.6 361.6
WACC, % 9.55 7.56 9.46 9.85 9.93 9.27 9.27 9.27 9.27 9.27
PV UFCF
SUM PV UFCF 766.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 369
Terminal Value 5,074
Present Terminal Value 3,257
Enterprise Value 4,024
Net Debt 244
Equity Value 3,780
Diluted Shares Outstanding, MM 37
Equity Value Per Share 101.43

What You Will Receive

  • Pre-Filled Financial Model: Betterware de México’s actual data provides accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Real-Time Calculations: Automatic updates allow you to view results instantly as you make adjustments.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Betterware de México, S.A.P.I. de C.V. (BWMX).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to BWMX.
  • Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates for BWMX.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Betterware de México.
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of BWMX.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Betterware de México's (BWMX) data.
  • Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Betterware de México's (BWMX) intrinsic value.
  • Step 5: Make well-informed investment choices or create reports based on the outputs.

Why Choose This Calculator for Betterware de México, S.A.P.I. de C.V. (BWMX)?

  • Accurate Data: Reliable financials from Betterware ensure trustworthy valuation results.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Built-in calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the industry.
  • User-Friendly: An intuitive design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Retail Investors: Gain insights into the performance and potential of Betterware de México (BWMX).
  • Corporate Strategy Teams: Evaluate market trends and develop strategies based on BWMX's valuation.
  • Financial Advisors: Offer clients expert advice on investment opportunities related to Betterware de México (BWMX).
  • Students and Educators: Utilize real-time market data to enhance learning in financial analysis.
  • Entrepreneurs and Business Analysts: Analyze the home goods market and understand BWMX's competitive positioning.

What the Template Contains

  • Pre-Filled Data: Features Betterware de México's historical financials and forecasts.
  • Discounted Cash Flow Model: Customizable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
  • Key Financial Ratios: Evaluate Betterware de México's profitability, efficiency, and leverage.
  • Customizable Inputs: Easily adjust revenue growth, margins, and tax rates.
  • Clear Dashboard: Visualizations and tables summarizing essential valuation results.


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.