Wendel (MFPA) DCF Valuation

Wendel (MF.PA) Évaluation DCF

FR | Financial Services | Asset Management | EURONEXT
Wendel (MFPA) 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

Wendel (MF.PA) Bundle

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

TOTAL:

Simplifiez l'évaluation Wendel (MFPA) avec cette calculatrice DCF personnalisable! Doté de Real Wendel (MFPA) Financials and Adjustable Prévision des entrées, vous pouvez tester les scénarios et découvrir la juste valeur de Wendel (MFPA) 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 6,831.7 7,503.9 8,700.4 7,127.6 8,063.9 8,484.1 8,926.2 9,391.3 9,880.7 10,395.6
Revenue Growth, % 0 9.84 15.95 -18.08 13.14 5.21 5.21 5.21 5.21 5.21
EBITDA 1,122.2 1,383.8 1,584.6 1,540.0 1,616.9 1,607.5 1,691.3 1,779.4 1,872.1 1,969.7
EBITDA, % 16.43 18.44 18.21 21.61 20.05 18.95 18.95 18.95 18.95 18.95
Depreciation 849.3 558.7 586.3 593.5 745.6 749.8 788.9 830.0 873.2 918.7
Depreciation, % 12.43 7.45 6.74 8.33 9.25 8.84 8.84 8.84 8.84 8.84
EBIT 272.9 825.1 998.3 946.5 871.3 857.7 902.4 949.4 998.9 1,051.0
EBIT, % 3.99 11 11.47 13.28 10.8 10.11 10.11 10.11 10.11 10.11
Total Cash 3,212.2 2,546.4 3,332.1 2,420.3 3,507.2 3,337.7 3,511.6 3,694.6 3,887.1 4,089.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,668.4 1,880.2 .0 1,976.5 2,029.4
Account Receivables, % 24.42 25.06 0 27.73 25.17
Inventories 416.4 480.7 514.2 193.3 173.1 394.8 415.4 437.1 459.8 483.8
Inventories, % 6.1 6.41 5.91 2.71 2.15 4.65 4.65 4.65 4.65 4.65
Accounts Payable 862.0 1,012.1 1,074.4 657.5 694.3 955.1 1,004.9 1,057.3 1,112.3 1,170.3
Accounts Payable, % 12.62 13.49 12.35 9.22 8.61 11.26 11.26 11.26 11.26 11.26
Capital Expenditure -219.3 -249.2 -269.4 -230.3 -205.7 -261.5 -275.1 -289.4 -304.5 -320.4
Capital Expenditure, % -3.21 -3.32 -3.1 -3.23 -2.55 -3.08 -3.08 -3.08 -3.08 -3.08
Tax Rate, % 46.82 46.82 46.82 46.82 46.82 46.82 46.82 46.82 46.82 46.82
EBITAT -1,752.9 1,326.7 80.2 191.7 463.3 311.3 327.5 344.6 362.5 381.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2,345.7 1,510.2 2,306.1 -1,517.6 1,007.3 1,131.0 780.0 820.6 863.4 908.4
WACC, % 3.26 6.33 3.5 3.88 4.89 4.37 4.37 4.37 4.37 4.37
PV UFCF
SUM PV UFCF 3,982.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 927
Terminal Value 39,053
Present Terminal Value 31,530
Enterprise Value 35,512
Net Debt 3,319
Equity Value 32,194
Diluted Shares Outstanding, MM 42
Equity Value Per Share 758.09

What You Will Receive

  • Genuine Wendel (MFPA) Financial Data: Pre-filled with Wendel's historical and projected figures for accurate analysis.
  • Customizable Template: Effortlessly adjust key inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch Wendel's intrinsic value update in real-time as you make changes.
  • Advanced Valuation Tool: Tailored for investors, analysts, and consultants seeking reliable DCF results.
  • Intuitive Design: Straightforward layout and clear guidance for users of all skill levels.

Key Features

  • Comprehensive Wendel (MFPA) Data: Loaded with Wendel’s historical financial information and forward-looking estimates.
  • Fully Customizable Inputs: Tailor revenue growth rates, profit margins, WACC, tax rates, and capital expenditures to fit your analysis.
  • Dynamic Valuation Model: Automatically refreshes Net Present Value (NPV) and intrinsic value as you modify your inputs.
  • Scenario Testing: Generate various forecast scenarios to explore different valuation possibilities.
  • User-Friendly Design: Intuitive layout that caters to both professionals and newcomers.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based Wendel (MFPA) DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells to set growth rates, WACC, margins, and other key parameters.
  3. Instant Calculations: The model will automatically calculate Wendel’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to see how they impact valuation outcomes.
  5. Analyze and Decide: Utilize the findings to inform your investment or financial strategy.

Why Opt for the Wendel (MFPA) Calculator?

  • Precision: Leverages authentic Wendel financials for reliable data.
  • Adaptability: Built for users to effortlessly experiment and adjust inputs.
  • Efficiency: Eliminate the need to construct a DCF model from the ground up.
  • High-Quality: Created with the accuracy and functionality expected at the CFO level.
  • Intuitive: Designed to be user-friendly, even for those lacking advanced financial modeling skills.

Who Can Benefit from Wendel (MFPA)?

  • Investors: Assess Wendel's valuation prior to making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation procedures and evaluate forecasts effectively.
  • Startup Founders: Understand the valuation methods used for established firms like Wendel.
  • Consultants: Provide comprehensive valuation reports for your clients' needs.
  • Students and Educators: Utilize real data to practice and instruct on valuation methodologies.

What the Template Includes

  • Pre-Filled DCF Model: Wendel’s financial data ready for immediate application.
  • WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Assess Wendel’s profitability, leverage, and operational efficiency.
  • Editable Inputs: Adjust assumptions such as growth rates, profit margins, and CAPEX to tailor your analysis.
  • Financial Statements: Annual and quarterly reports for thorough examination.
  • Interactive Dashboard: Effortlessly visualize essential valuation metrics and outcomes.


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.