|
PROSUS N.V. (PRX.AS) Évaluation DCF
NL | Communication Services | Internet Content & Information | EURONEXT
|
- ✓ 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
Prosus N.V. (PRX.AS) Bundle
Améliorez vos stratégies d'investissement avec la calculatrice DCF Prosus N.V. (PRXAS)! Explorez des données financières authentiques, ajustez les prévisions et les dépenses de croissance et observez instantanément comment ces modifications affectent la valeur intrinsèque de Prosus N.V. (PRXAS).
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,189.8 | 4,900.6 | 6,576.9 | 5,522.3 | 5,236.8 | 6,109.2 | 7,127.0 | 8,314.2 | 9,699.3 | 11,315.1 |
| Revenue Growth, % | 0 | 53.63 | 34.21 | -16.04 | -5.17 | 16.66 | 16.66 | 16.66 | 16.66 | 16.66 |
| EBITDA | 3,968.6 | -796.0 | 8,449.6 | 10,037.8 | 7,421.8 | 4,688.9 | 5,470.0 | 6,381.3 | 7,444.3 | 8,684.5 |
| EBITDA, % | 124.41 | -16.24 | 128.47 | 181.77 | 141.72 | 76.75 | 76.75 | 76.75 | 76.75 | 76.75 |
| Depreciation | 175.3 | 221.3 | 160.9 | 161.9 | 162.8 | 226.0 | 263.7 | 307.6 | 358.8 | 418.6 |
| Depreciation, % | 5.5 | 4.52 | 2.45 | 2.93 | 3.11 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 |
| EBIT | 3,793.3 | -1,017.3 | 8,288.7 | 9,876.0 | 7,259.0 | 4,633.8 | 5,405.7 | 6,306.2 | 7,356.8 | 8,582.3 |
| EBIT, % | 118.92 | -20.76 | 126.03 | 178.84 | 138.61 | 75.85 | 75.85 | 75.85 | 75.85 | 75.85 |
| Total Cash | 7,517.6 | 5,779.0 | 12,995.8 | 19,995.2 | 18,190.5 | 6,109.2 | 7,127.0 | 8,314.2 | 9,699.3 | 11,315.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 106.3 | 143.7 | .0 | 197.3 | 611.1 | 262.8 | 306.6 | 357.7 | 417.2 | 486.7 |
| Account Receivables, % | 3.33 | 2.93 | 0 | 3.57 | 11.67 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 |
| Inventories | 204.0 | 307.5 | 450.2 | 310.4 | 256.7 | 367.0 | 428.2 | 499.5 | 582.7 | 679.8 |
| Inventories, % | 6.4 | 6.27 | 6.85 | 5.62 | 4.9 | 6.01 | 6.01 | 6.01 | 6.01 | 6.01 |
| Accounts Payable | 278.7 | 329.5 | 525.9 | 341.0 | 349.6 | 443.7 | 517.6 | 603.8 | 704.4 | 821.7 |
| Accounts Payable, % | 8.74 | 6.72 | 8 | 6.18 | 6.68 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 |
| Capital Expenditure | -96.7 | -100.6 | -231.8 | -251.9 | -64.2 | -175.9 | -205.2 | -239.4 | -279.3 | -325.8 |
| Capital Expenditure, % | -3.03 | -2.05 | -3.52 | -4.56 | -1.23 | -2.88 | -2.88 | -2.88 | -2.88 | -2.88 |
| Tax Rate, % | 5.91 | 5.91 | 5.91 | 5.91 | 5.91 | 5.91 | 5.91 | 5.91 | 5.91 | 5.91 |
| EBITAT | 3,827.8 | -1,033.5 | 8,307.3 | 10,491.2 | 6,829.9 | 4,579.0 | 5,341.8 | 6,231.7 | 7,269.8 | 8,480.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 3,874.7 | -1,002.9 | 8,433.8 | 10,158.8 | 6,577.0 | 4,961.1 | 5,369.2 | 6,263.7 | 7,307.1 | 8,524.4 |
| WACC, % | 7.07 | 7.07 | 7.07 | 7.07 | 7.05 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 26,039.1 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 8,567 | |||||||||
| Terminal Value | 130,423 | |||||||||
| Present Terminal Value | 92,692 | |||||||||
| Enterprise Value | 118,731 | |||||||||
| Net Debt | 13,471 | |||||||||
| Equity Value | 105,260 | |||||||||
| Diluted Shares Outstanding, MM | 3,750 | |||||||||
| Equity Value Per Share | 28.07 |
What You Will Receive
- Authentic PRXAS Financial Data: Pre-filled with Prosus N.V.’s historical and projected figures for accurate analysis.
- Completely Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Witness the real-time update of Prosus N.V.’s intrinsic value as you make changes.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Design: A straightforward layout and clear guidance suitable for all skill levels.
Key Features
- Real-Life PRXAS Data: Pre-filled with Prosus N.V.’s historical financials and forward-looking projections.
- Fully Customizable Inputs: Tailor revenue growth, margins, WACC, tax rates, and capital expenditures to your preferences.
- Dynamic Valuation Model: Automatic calculations for Net Present Value (NPV) and intrinsic value based on your provided inputs.
- Scenario Testing: Develop multiple forecasting scenarios to explore various valuation outcomes.
- User-Friendly Design: Intuitive structure suitable for both professionals and beginners.
How It Functions
- 1. Access the Template: Download and open the Excel file containing Prosus N.V.'s (PRXAS) preloaded information.
- 2. Modify Assumptions: Adjust critical inputs such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically calculates intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation outcomes.
- 5. Present with Assurance: Deliver professional valuation insights to guide your decisions.
Why Opt for This Calculator?
- Precision: Utilizes reliable Prosus N.V. (PRXAS) financial data to ensure accuracy.
- Versatility: Crafted to allow users to effortlessly test and adjust inputs.
- Efficiency: Eliminate the need to create a DCF model from the ground up.
- Expert-Level Quality: Designed with the precision and usability expected by financial executives.
- Intuitive Design: Simple to navigate, even for users without extensive financial modeling backgrounds.
Who Can Benefit from Prosus N.V. (PRXAS)?
- Investors: Gain confidence in your investment choices with a top-tier valuation tool.
- Financial Analysts: Enhance efficiency with a customizable pre-built DCF model.
- Consultants: Easily tailor the template for client presentations or reports.
- Finance Enthusiasts: Expand your knowledge of valuation methods through real-world case studies.
- Educators and Students: Utilize it as a hands-on resource for finance education.
Contents of the Template
- Comprehensive DCF Model: An editable template featuring detailed valuation calculations.
- Real-World Data: Prosus N.V.'s historical and projected financials preloaded for your analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to evaluate different scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Clear charts and tables that present actionable 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.