|
Relx plc (RELX) Évaluation DCF
GB | Communication Services | Publishing | NYSE
|
- ✓ 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
RELX PLC (RELX) Bundle
Simplifiez l'évaluation RELX plc (RELX) avec cette calculatrice DCF personnalisable! Doté de Real Relx plc (RELX) Financials et des entrées de prévision réglables, vous pouvez tester les scénarios et découvrir la juste valeur RELX plc (RELX) en 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 | 8,941.9 | 9,110.5 | 10,756.7 | 11,521.4 | 11,864.7 | 12,755.9 | 13,713.9 | 14,744.0 | 15,851.4 | 17,042.0 |
| Revenue Growth, % | 0 | 1.88 | 18.07 | 7.11 | 2.98 | 7.51 | 7.51 | 7.51 | 7.51 | 7.51 |
| EBITDA | 3,096.3 | 3,291.3 | 3,849.7 | 4,165.4 | 3,911.3 | 4,481.4 | 4,818.0 | 5,179.9 | 5,569.0 | 5,987.2 |
| EBITDA, % | 34.63 | 36.13 | 35.79 | 36.15 | 32.97 | 35.13 | 35.13 | 35.13 | 35.13 | 35.13 |
| Depreciation | 1,060.2 | 910.5 | 987.3 | 901.7 | 367.2 | 1,070.2 | 1,150.6 | 1,237.0 | 1,330.0 | 1,429.9 |
| Depreciation, % | 11.86 | 9.99 | 9.18 | 7.83 | 3.1 | 8.39 | 8.39 | 8.39 | 8.39 | 8.39 |
| EBIT | 2,036.1 | 2,380.7 | 2,862.4 | 3,263.6 | 3,544.1 | 3,411.2 | 3,667.4 | 3,942.9 | 4,239.0 | 4,557.4 |
| EBIT, % | 22.77 | 26.13 | 26.61 | 28.33 | 29.87 | 26.74 | 26.74 | 26.74 | 26.74 | 26.74 |
| Total Cash | 110.7 | 142.1 | 420.1 | 194.9 | 149.7 | 246.3 | 264.8 | 284.7 | 306.1 | 329.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,423.5 | 2,465.0 | 3,024.7 | 2,551.8 | 3,158.0 | 3,343.1 | 3,594.2 | 3,864.2 | 4,154.4 | 4,466.5 |
| Account Receivables, % | 27.1 | 27.06 | 28.12 | 22.15 | 26.62 | 26.21 | 26.21 | 26.21 | 26.21 | 26.21 |
| Inventories | 301.8 | 318.2 | 388.6 | 399.9 | 416.3 | 445.5 | 478.9 | 514.9 | 553.6 | 595.1 |
| Inventories, % | 3.38 | 3.49 | 3.61 | 3.47 | 3.51 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 |
| Accounts Payable | 193.7 | 137.1 | 162.2 | 215.1 | 5,184.1 | 1,294.4 | 1,391.7 | 1,496.2 | 1,608.6 | 1,729.4 |
| Accounts Payable, % | 2.17 | 1.5 | 1.51 | 1.87 | 43.69 | 10.15 | 10.15 | 10.15 | 10.15 | 10.15 |
| Capital Expenditure | -455.3 | -423.8 | -548.3 | -599.9 | -25.2 | -516.9 | -555.7 | -597.4 | -642.3 | -690.5 |
| Capital Expenditure, % | -5.09 | -4.65 | -5.1 | -5.21 | -0.212 | -4.05 | -4.05 | -4.05 | -4.05 | -4.05 |
| Tax Rate, % | 24.36 | 24.36 | 24.36 | 24.36 | 24.36 | 24.36 | 24.36 | 24.36 | 24.36 | 24.36 |
| EBITAT | 1,680.5 | 1,948.8 | 2,213.5 | 2,532.7 | 2,680.6 | 2,694.6 | 2,897.0 | 3,114.6 | 3,348.5 | 3,600.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -246.2 | 2,321.1 | 2,047.5 | 3,348.9 | 7,369.1 | -856.0 | 3,304.6 | 3,552.8 | 3,819.6 | 4,106.5 |
| WACC, % | 6.2 | 6.2 | 6.18 | 6.18 | 6.18 | 6.19 | 6.19 | 6.19 | 6.19 | 6.19 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 11,137.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 4,189 | |||||||||
| Terminal Value | 100,006 | |||||||||
| Present Terminal Value | 74,070 | |||||||||
| Enterprise Value | 85,207 | |||||||||
| Net Debt | 8,080 | |||||||||
| Equity Value | 77,127 | |||||||||
| Diluted Shares Outstanding, MM | 1,877 | |||||||||
| Equity Value Per Share | 41.10 |
What You Will Get
- Editable Forecast Inputs: Easily adjust key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: RELX PLC's financial information pre-loaded to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model tailored to suit your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.
Key Features
- Comprehensive DCF Calculator: Offers both unlevered and levered DCF valuation models tailored for RELX PLC (RELX).
- WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for accurate assessments.
- Customizable Forecast Assumptions: Easily alter growth projections, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for RELX PLC (RELX).
- Visual Dashboard and Charts: Graphical representations of key valuation metrics for straightforward analysis and insights.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered RELX PLC (RELX) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for RELX PLC’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for RELX PLC (RELX)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, investment managers, and corporate strategists.
- Comprehensive Data: RELX’s historical and forecasted financials integrated for precise analysis.
- Flexible Scenario Analysis: Effortlessly model various projections and assumptions.
- Insightful Outputs: Instantly calculates intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Clear, step-by-step guidance to facilitate your calculations.
Who Should Use This Product?
- Finance Students: Master valuation techniques and apply them using real data from RELX PLC (RELX).
- Academics: Integrate professional models into your coursework or research focused on RELX PLC (RELX).
- Investors: Evaluate your own assumptions and analyze valuation outcomes for RELX PLC (RELX) stock.
- Analysts: Enhance your workflow with a pre-built, customizable DCF model tailored for RELX PLC (RELX).
- Small Business Owners: Discover how large public companies like RELX PLC (RELX) are analyzed in the market.
What the Template Contains
- Historical Data: Includes RELX PLC’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate RELX PLC’s 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 RELX PLC’s 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.