|
Précision Drilling Corporation (PDS) Évaluation DCF |
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
Precision Drilling Corporation (PDS) Bundle
Simplifier la valorisation de la Corporation de forage de précision (PDS) avec cette calculatrice DCF personnalisable! Doté de la véritable valeur de prévision de perfection de précision de précision (PDS) et de prévisions ajustées, vous pouvez tester les scénarios et découvrir la juste valeur de la Corporation de forage de précision (PDS) en procès-verbal.
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 | 677.9 | 714.9 | 1,171.5 | 1,403.8 | 1,378.1 | 1,679.0 | 2,045.5 | 2,492.1 | 3,036.2 | 3,699.1 |
| Revenue Growth, % | 0 | 5.46 | 63.87 | 19.83 | -1.83 | 21.83 | 21.83 | 21.83 | 21.83 | 21.83 |
| EBITDA | 224.0 | 131.3 | 225.7 | 434.2 | 385.5 | 435.1 | 530.1 | 645.9 | 786.9 | 958.7 |
| EBITDA, % | 33.04 | 18.37 | 19.27 | 30.93 | 27.97 | 25.92 | 25.92 | 25.92 | 25.92 | 25.92 |
| Depreciation | 229.2 | 204.5 | 202.1 | 207.0 | 224.1 | 371.6 | 452.8 | 551.6 | 672.1 | 818.8 |
| Depreciation, % | 33.8 | 28.61 | 17.25 | 14.75 | 16.26 | 22.13 | 22.13 | 22.13 | 22.13 | 22.13 |
| EBIT | -5.2 | -73.2 | 23.6 | 227.2 | 161.4 | 63.5 | 77.3 | 94.2 | 114.8 | 139.9 |
| EBIT, % | -0.7673 | -10.24 | 2.01 | 16.18 | 11.71 | 3.78 | 3.78 | 3.78 | 3.78 | 3.78 |
| Total Cash | 78.8 | 29.4 | 15.6 | 39.3 | 53.4 | 79.7 | 97.1 | 118.4 | 144.2 | 175.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 94.7 | 130.1 | 233.8 | 305.3 | 274.3 | 314.9 | 383.7 | 467.4 | 569.5 | 693.8 |
| Account Receivables, % | 13.97 | 18.2 | 19.96 | 21.75 | 19.91 | 18.76 | 18.76 | 18.76 | 18.76 | 18.76 |
| Inventories | 19.0 | 17.0 | 25.5 | 25.6 | 31.4 | 38.5 | 46.9 | 57.1 | 69.5 | 84.7 |
| Inventories, % | 2.81 | 2.37 | 2.17 | 1.82 | 2.28 | 2.29 | 2.29 | 2.29 | 2.29 | 2.29 |
| Accounts Payable | 41.2 | 65.7 | 98.8 | 109.6 | 84.8 | 126.5 | 154.1 | 187.8 | 228.8 | 278.7 |
| Accounts Payable, % | 6.08 | 9.2 | 8.43 | 7.81 | 6.16 | 7.54 | 7.54 | 7.54 | 7.54 | 7.54 |
| Capital Expenditure | -44.6 | -55.0 | -133.5 | -164.3 | -156.9 | -163.7 | -199.5 | -243.0 | -296.1 | -360.7 |
| Capital Expenditure, % | -6.58 | -7.7 | -11.39 | -11.7 | -11.39 | -9.75 | -9.75 | -9.75 | -9.75 | -9.75 |
| Tax Rate, % | 28.06 | 28.06 | 28.06 | 28.06 | 28.06 | 28.06 | 28.06 | 28.06 | 28.06 | 28.06 |
| EBITAT | -5.7 | -71.0 | 57.2 | 247.2 | 116.1 | 59.5 | 72.5 | 88.4 | 107.7 | 131.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 106.3 | 69.6 | 46.7 | 229.3 | 183.6 | 261.5 | 276.3 | 336.6 | 410.1 | 499.7 |
| WACC, % | 10.01 | 9.91 | 10.01 | 10.01 | 9.01 | 9.79 | 9.79 | 9.79 | 9.79 | 9.79 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,317.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 510 | |||||||||
| Terminal Value | 6,542 | |||||||||
| Present Terminal Value | 4,101 | |||||||||
| Enterprise Value | 5,418 | |||||||||
| Net Debt | 590 | |||||||||
| Equity Value | 4,828 | |||||||||
| Diluted Shares Outstanding, MM | 14 | |||||||||
| Equity Value Per Share | 339.21 |
What You Will Get
- Real PDS Financial Data: Pre-filled with Precision Drilling Corporation’s historical and projected data for accurate analysis.
- Fully Editable Template: Easily modify key inputs such as revenue growth, WACC, and EBITDA %.
- Automatic Calculations: Instantly see PDS’s intrinsic value update based on your adjustments.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants seeking precise DCF results.
- User-Friendly Design: Intuitive structure and straightforward instructions suitable for all experience levels.
Key Features
- Comprehensive PDS Data: Pre-loaded with Precision Drilling Corporation’s historical performance and future forecasts.
- Customizable Parameters: Modify key inputs such as revenue growth, operating margins, discount rates, tax implications, and capital investments.
- Interactive Valuation Framework: Automatically recalculates Net Present Value (NPV) and intrinsic valuation in response to user adjustments.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different potential valuation results.
- Intuitive Interface: Designed for ease of use, catering to both industry experts and newcomers.
How It Works
- Download: Obtain the pre-configured Excel file featuring Precision Drilling Corporation’s (PDS) financial data.
- Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and instantly compare the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment approach.
Why Choose This Calculator for Precision Drilling Corporation (PDS)?
- Accurate Data: Utilize real Precision Drilling Corporation financials for dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the drilling industry.
- User-Friendly: Easy-to-navigate interface and clear instructions cater to users of all experience levels.
Who Should Use This Product?
- Energy Sector Students: Understand drilling techniques and apply them using real-world data.
- Researchers: Integrate industry-specific models into academic studies or analyses.
- Investors: Evaluate your own predictions and assess valuation results for Precision Drilling Corporation (PDS).
- Industry Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model.
- Oil and Gas Entrepreneurs: Discover how major drilling companies like Precision Drilling Corporation (PDS) are evaluated.
What the Template Contains
- Historical Data: Includes Precision Drilling Corporation’s (PDS) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Precision Drilling Corporation’s (PDS) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Precision Drilling Corporation’s (PDS) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.