|
Liberty Global Plc (LBTYK) Évaluation DCF
GB | Communication Services | Telecommunications Services | NASDAQ
|
- ✓ 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
Liberty Global plc (LBTYK) Bundle
Conçu pour la précision, notre calculatrice DCF (LBTYK) vous permet d'évaluer l'évaluation de Liberty Global PLC à l'aide de données financières réelles, offrant une flexibilité complète pour modifier tous les paramètres essentiels pour des projections améliorées.
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 | 11,980.1 | 10,311.3 | 7,195.7 | 7,491.4 | 4,341.9 | 3,451.0 | 2,742.9 | 2,180.0 | 1,732.7 | 1,377.2 |
| Revenue Growth, % | 0 | -13.93 | -30.22 | 4.11 | -42.04 | -20.52 | -20.52 | -20.52 | -20.52 | -20.52 |
| EBITDA | 1,726.2 | 3,655.0 | 4,200.9 | -420.5 | 3,415.0 | 1,251.2 | 994.4 | 790.4 | 628.2 | 499.3 |
| EBITDA, % | 14.41 | 35.45 | 58.38 | -5.61 | 78.65 | 36.26 | 36.26 | 36.26 | 36.26 | 36.26 |
| Depreciation | 2,340.4 | 2,435.0 | 2,187.4 | 2,315.2 | 1,002.0 | 880.2 | 699.6 | 556.0 | 442.0 | 351.3 |
| Depreciation, % | 19.54 | 23.61 | 30.4 | 30.9 | 23.08 | 25.51 | 25.51 | 25.51 | 25.51 | 25.51 |
| EBIT | -614.2 | 1,220.0 | 2,013.5 | -2,735.7 | 2,413.0 | 370.9 | 294.8 | 234.3 | 186.2 | 148.0 |
| EBIT, % | -5.13 | 11.83 | 27.98 | -36.52 | 55.57 | 10.75 | 10.75 | 10.75 | 10.75 | 10.75 |
| Total Cash | 2,927.4 | 3,180.2 | 4,347.8 | 3,406.4 | 2,151.9 | 1,454.5 | 1,156.0 | 918.8 | 730.3 | 580.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,105.8 | 969.8 | 902.6 | 870.1 | 449.8 | 366.9 | 291.6 | 231.8 | 184.2 | 146.4 |
| Account Receivables, % | 9.23 | 9.41 | 12.54 | 11.61 | 10.36 | 10.63 | 10.63 | 10.63 | 10.63 | 10.63 |
| Inventories | -148.8 | 925.0 | 382.7 | .0 | .0 | 90.1 | 71.6 | 56.9 | 45.2 | 35.9 |
| Inventories, % | -1.24 | 8.97 | 5.32 | 0 | 0 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 |
| Accounts Payable | 579.1 | 613.4 | 610.1 | 689.8 | 371.2 | 255.5 | 203.1 | 161.4 | 128.3 | 102.0 |
| Accounts Payable, % | 4.83 | 5.95 | 8.48 | 9.21 | 8.55 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 |
| Capital Expenditure | -1,350.2 | -1,408.0 | -1,303.2 | -1,386.0 | .0 | -424.7 | -337.6 | -268.3 | -213.3 | -169.5 |
| Capital Expenditure, % | -11.27 | -13.65 | -18.11 | -18.5 | 0 | -12.31 | -12.31 | -12.31 | -12.31 | -12.31 |
| Tax Rate, % | 13.62 | 13.62 | 13.62 | 13.62 | 13.62 | 13.62 | 13.62 | 13.62 | 13.62 | 13.62 |
| EBITAT | -522.7 | 1,170.0 | 1,562.6 | -2,976.3 | 2,084.4 | 330.1 | 262.4 | 208.5 | 165.8 | 131.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 89.6 | 1,293.5 | 3,053.0 | -1,552.2 | 3,188.1 | 662.8 | 665.7 | 529.1 | 420.6 | 334.3 |
| WACC, % | 6.31 | 6.74 | 6 | 6.91 | 6.36 | 6.46 | 6.46 | 6.46 | 6.46 | 6.46 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,220.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 341 | |||||||||
| Terminal Value | 7,637 | |||||||||
| Present Terminal Value | 5,583 | |||||||||
| Enterprise Value | 7,804 | |||||||||
| Net Debt | 7,962 | |||||||||
| Equity Value | -159 | |||||||||
| Diluted Shares Outstanding, MM | 363 | |||||||||
| Equity Value Per Share | -0.44 |
What You Will Receive
- Authentic LBTYK Financial Data: Pre-filled with Liberty Global’s historical and forecasted data for accurate analysis.
- Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Witness Liberty Global’s intrinsic value refresh immediately based on your modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Design: Straightforward layout and clear guidance suitable for all skill levels.
Key Features
- 🔍 Real-Life LBTYK Financials: Pre-filled historical and projected data for Liberty Global plc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Liberty Global’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Liberty Global’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download the Template: Get instant access to the Excel-based LBTYK DCF Calculator.
- Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically updates Liberty Global's intrinsic value.
- Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
- Analyze and Decide: Use the results to guide your investment or financial analysis.
Why Choose This Calculator for Liberty Global plc (LBTYK)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Liberty Global plc.
- Flexible Inputs: Modify the highlighted cells to explore different investment scenarios.
- In-Depth Analysis: Automatically determines Liberty Global’s intrinsic value and Net Present Value.
- Data-Rich Environment: Utilizes historical and projected data for precise calculations.
- High-Caliber Tool: Perfect for financial analysts, investors, and business advisors focused on Liberty Global plc.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing Liberty Global plc (LBTYK) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding Liberty Global plc (LBTYK) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Telecom Industry Analysts: Gain insights into how telecom companies like Liberty Global plc (LBTYK) are valued in the market.
What the Template Contains
- Pre-Filled Data: Includes Liberty Global plc’s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Liberty Global plc’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key 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.