|
Constellation Energy Corporation (CEG) 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
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Constellation Energy Corporation (CEG) Bundle
Simplifiez la valorisation Constellation Energy Corporation (CEG) avec cette calculatrice DCF personnalisable! Avec la précision des finances Constellation Energy Corporation (CEG) et des intrants de prévision ajustés, vous pouvez explorer les scénarios et révéler la juste valeur de Constellation Energy Corporation (CEG) en quelques minutes.
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 | 17,603.0 | 19,649.0 | 24,440.0 | 21,137.0 | 23,587.0 | 25,596.7 | 27,777.7 | 30,144.6 | 32,713.0 | 35,500.4 |
| Revenue Growth, % | 0 | 11.62 | 24.38 | -13.51 | 11.59 | 8.52 | 8.52 | 8.52 | 8.52 | 8.52 |
| EBITDA | 4,829.0 | 4,989.0 | 2,136.0 | 5,392.0 | 7,722.0 | 6,133.6 | 6,656.2 | 7,223.3 | 7,838.8 | 8,506.7 |
| EBITDA, % | 27.43 | 25.39 | 8.74 | 25.51 | 32.74 | 23.96 | 23.96 | 23.96 | 23.96 | 23.96 |
| Depreciation | 3,636.0 | 4,540.0 | 2,427.0 | 2,514.0 | 2,700.0 | 3,943.6 | 4,279.6 | 4,644.2 | 5,039.9 | 5,469.4 |
| Depreciation, % | 20.66 | 23.11 | 9.93 | 11.89 | 11.45 | 15.41 | 15.41 | 15.41 | 15.41 | 15.41 |
| EBIT | 1,193.0 | 449.0 | -291.0 | 2,878.0 | 5,022.0 | 2,190.0 | 2,376.6 | 2,579.1 | 2,798.9 | 3,037.3 |
| EBIT, % | 6.78 | 2.29 | -1.19 | 13.62 | 21.29 | 8.56 | 8.56 | 8.56 | 8.56 | 8.56 |
| Total Cash | 226.0 | 504.0 | 422.0 | 368.0 | 3,022.0 | 1,030.5 | 1,118.3 | 1,213.5 | 1,316.9 | 1,429.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,841.0 | 2,421.0 | 3,316.0 | 2,851.0 | 3,718.0 | 3,358.2 | 3,644.4 | 3,954.9 | 4,291.9 | 4,657.6 |
| Account Receivables, % | 10.46 | 12.32 | 13.57 | 13.49 | 15.76 | 13.12 | 13.12 | 13.12 | 13.12 | 13.12 |
| Inventories | 1,211.0 | 1,288.0 | 1,505.0 | 1,500.0 | 1,600.0 | 1,713.6 | 1,859.6 | 2,018.0 | 2,190.0 | 2,376.6 |
| Inventories, % | 6.88 | 6.56 | 6.16 | 7.1 | 6.78 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 |
| Accounts Payable | 1,253.0 | 1,757.0 | 2,828.0 | .0 | 2,369.0 | 1,928.7 | 2,093.0 | 2,271.4 | 2,464.9 | 2,674.9 |
| Accounts Payable, % | 7.12 | 8.94 | 11.57 | 0 | 10.04 | 7.53 | 7.53 | 7.53 | 7.53 | 7.53 |
| Capital Expenditure | -1,747.0 | -1,329.0 | -1,689.0 | -2,422.0 | -2,565.0 | -2,351.4 | -2,551.8 | -2,769.2 | -3,005.2 | -3,261.2 |
| Capital Expenditure, % | -9.92 | -6.76 | -6.91 | -11.46 | -10.87 | -9.19 | -9.19 | -9.19 | -9.19 | -9.19 |
| Tax Rate, % | 16.91 | 16.91 | 16.91 | 16.91 | 16.91 | 16.91 | 16.91 | 16.91 | 16.91 | 16.91 |
| EBITAT | 848.6 | -648.2 | -83.9 | 1,917.5 | 4,172.8 | 1,093.6 | 1,186.8 | 1,287.9 | 1,397.6 | 1,516.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 938.6 | 2,409.8 | 613.1 | -348.5 | 5,709.8 | 2,491.6 | 2,646.8 | 2,872.3 | 3,117.0 | 3,382.6 |
| WACC, % | 8.87 | 8.55 | 8.68 | 8.85 | 8.92 | 8.77 | 8.77 | 8.77 | 8.77 | 8.77 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 11,208.1 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 3,484 | |||||||||
| Terminal Value | 60,367 | |||||||||
| Present Terminal Value | 39,648 | |||||||||
| Enterprise Value | 50,856 | |||||||||
| Net Debt | 5,390 | |||||||||
| Equity Value | 45,466 | |||||||||
| Diluted Shares Outstanding, MM | 315 | |||||||||
| Equity Value Per Share | 144.34 |
What You Will Get
- Real Constellation Energy Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Constellation Energy Corporation (CEG).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Constellation Energy's fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specifically for Constellation Energy Corporation (CEG).
- Time-Saving and Accurate: Skip building models from scratch while ensuring precision and flexibility in your evaluations.
Key Features
- Real-Life CEG Data: Pre-filled with Constellation Energy's historical financials and future projections.
- Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
- Scenario Testing: Develop multiple forecast scenarios to explore various valuation outcomes.
- User-Friendly Design: Intuitive, organized, and suitable for both professionals and novices.
How It Works
- Download the Template: Gain immediate access to the Excel-based CEG DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Constellation Energy's intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential valuation shifts.
- Analyze and Decide: Utilize the results to inform your investment or financial evaluations.
Why Choose This Calculator for Constellation Energy Corporation (CEG)?
- Accuracy: Real Constellation Energy financials ensure data precision.
- Flexibility: Built for users to easily test and adjust inputs.
- Time-Saving: Avoid the complexity of creating a DCF model from the ground up.
- Professional-Grade: Crafted with CFO-level accuracy and user experience in focus.
- User-Friendly: Intuitive design makes it accessible for all users, regardless of financial modeling expertise.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for portfolio management of Constellation Energy Corporation (CEG).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Constellation Energy Corporation (CEG).
- Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
- Energy Sector Enthusiasts: Gain insights into how energy companies like Constellation Energy Corporation (CEG) are assessed in the market.
What the Template Contains
- Preloaded CEG 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.