Signify N.V. (LIGHTAS) DCF Valuation

Signifier n.v. (light.as) valorisation dcf

NL | Industrials | Electrical Equipment & Parts | EURONEXT
Signify N.V. (LIGHTAS) 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

Signify N.V. (LIGHT.AS) Bundle

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

TOTAL:

Évaluer les perspectives financières de N.V. comme un expert! Cette calculatrice DCF (Lightas) vous fournit des données financières pré-remplies et la pleine capacité de modifier la croissance des revenus, le WACC, les marges et d'autres hypothèses essentielles pour s'aligner sur vos prévisions.


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 6,502.0 6,860.0 7,514.0 6,704.0 6,143.0 6,079.9 6,017.5 5,955.6 5,894.5 5,833.9
Revenue Growth, % 0 5.51 9.53 -10.78 -8.37 -1.03 -1.03 -1.03 -1.03 -1.03
EBITDA 718.0 827.0 1,039.0 590.0 773.0 709.0 701.8 694.5 687.4 680.4
EBITDA, % 11.04 12.06 13.83 8.8 12.58 11.66 11.66 11.66 11.66 11.66
Depreciation 297.0 291.0 301.0 241.0 255.0 250.0 247.5 244.9 242.4 239.9
Depreciation, % 4.57 4.24 4.01 3.59 4.15 4.11 4.11 4.11 4.11 4.11
EBIT 421.0 536.0 738.0 349.0 518.0 459.0 454.3 449.6 445.0 440.4
EBIT, % 6.47 7.81 9.82 5.21 8.43 7.55 7.55 7.55 7.55 7.55
Total Cash 1,032.0 852.0 676.0 1,158.0 633.0 788.8 780.7 772.6 764.7 756.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,102.0 1,137.0 1,158.0 966.0 .0
Account Receivables, % 16.95 16.57 15.41 14.41 0
Inventories 885.0 1,410.0 1,361.0 1,050.0 1,035.0 1,031.0 1,020.4 1,009.9 999.6 989.3
Inventories, % 13.61 20.55 18.11 15.66 16.85 16.96 16.96 16.96 16.96 16.96
Accounts Payable 1,089.0 1,611.0 1,242.0 950.0 1,588.0 1,176.9 1,164.8 1,152.8 1,141.0 1,129.3
Accounts Payable, % 16.75 23.48 16.53 14.17 25.85 19.36 19.36 19.36 19.36 19.36
Capital Expenditure -99.0 -118.0 -132.0 -110.0 -99.0 -100.3 -99.3 -98.3 -97.3 -96.3
Capital Expenditure, % -1.52 -1.72 -1.76 -1.64 -1.61 -1.65 -1.65 -1.65 -1.65 -1.65
Tax Rate, % 16.75 16.75 16.75 16.75 16.75 16.75 16.75 16.75 16.75 16.75
EBITAT 378.0 434.3 569.3 264.4 431.2 373.6 369.7 365.9 362.2 358.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -322.0 569.3 397.3 606.4 2,206.2 -654.1 524.3 518.9 513.6 508.3
WACC, % 9.84 9.84 9.84 9.84 9.84 9.84 9.84 9.84 9.84 9.84
PV UFCF
SUM PV UFCF 901.3
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 511
Terminal Value 5,469
Present Terminal Value 3,421
Enterprise Value 4,322
Net Debt -633
Equity Value 4,955
Diluted Shares Outstanding, MM 127
Equity Value Per Share 39.07

What You Will Receive

  • Genuine Signify N.V. Financial Data: Pre-loaded with historical and projected figures for precise analysis.
  • Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Witness the intrinsic value of Signify N.V. update in real-time as you make changes.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for accurate DCF results.
  • Intuitive Design: Streamlined layout and straightforward instructions suitable for all skill levels.

Key Features

  • Pre-Loaded Data: Signify N.V.'s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: Watch as Signify N.V.'s intrinsic value recalculates in real time.
  • Clear Visual Outputs: Dashboard charts showcase valuation results and essential metrics.
  • Built for Accuracy: A professional-grade tool designed for analysts, investors, and finance professionals.

How It Operates

  • Step 1: Download the pre-built Excel template containing Signify N.V.’s (LIGHTAS) data.
  • Step 2: Navigate through the filled sheets to grasp the essential metrics.
  • Step 3: Adjust projections and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Immediately view the updated results, including Signify N.V.’s (LIGHTAS) intrinsic value.
  • Step 5: Utilize the insights gained to make informed investment choices or create reports based on the findings.

Why Choose the Signify N.V. (LIGHTAS) Calculator?

  • Precision: Utilizes authentic Signify financial data for reliable outcomes.
  • Versatility: Allows users to easily experiment with and adjust inputs as needed.
  • Efficiency: Eliminate the complexity of constructing a DCF model from the ground up.
  • Expert-Level: Crafted with the meticulousness and functionality expected by CFOs.
  • Intuitive: Simple to navigate, making it accessible for users without extensive financial modeling skills.

Who Can Benefit from This Product?

  • Investors: Make informed investment choices by accurately assessing the fair value of Signify N.V. (LIGHTAS).
  • CFOs: Utilize a high-quality DCF model for comprehensive financial analysis and reporting.
  • Consultants: Efficiently tailor the template for client valuation reports.
  • Entrepreneurs: Discover financial modeling techniques employed by leading companies in the industry.
  • Educators: Employ this tool for teaching purposes to illustrate valuation strategies.

Contents of the Template

  • Preloaded SIGNIFY N.V. Data: Historical and projected financial information, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Advanced spreadsheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells 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 representations of 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.