|
SFL Corporation Ltd. (SFL) 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
SFL Corporation Ltd. (SFL) Bundle
Améliorez votre stratégie d'investissement avec la calculatrice SFL DCF! Utilisez les données financières de Real Sfl Corporation Ltd., ajustez les projections et dépenses de croissance et observez instantanément comment ces changements affectent la valeur intrinsèque de SFL (SFL).
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 | 471.0 | 513.4 | 670.4 | 744.3 | 891.6 | 1,048.5 | 1,233.0 | 1,450.0 | 1,705.2 | 2,005.2 |
| Revenue Growth, % | 0 | 8.99 | 30.58 | 11.03 | 19.79 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 |
| EBITDA | 18.0 | 343.7 | 507.9 | 468.3 | 563.5 | 571.8 | 672.4 | 790.7 | 929.8 | 1,093.4 |
| EBITDA, % | 3.82 | 66.94 | 75.77 | 62.92 | 63.19 | 54.53 | 54.53 | 54.53 | 54.53 | 54.53 |
| Depreciation | 111.3 | 138.3 | 187.8 | 214.1 | 239.2 | 281.4 | 330.9 | 389.1 | 457.6 | 538.1 |
| Depreciation, % | 23.62 | 26.94 | 28.02 | 28.76 | 26.83 | 26.83 | 26.83 | 26.83 | 26.83 | 26.83 |
| EBIT | -93.3 | 205.4 | 320.1 | 254.3 | 324.3 | 290.4 | 341.5 | 401.6 | 472.3 | 555.4 |
| EBIT, % | -19.8 | 40 | 47.75 | 34.16 | 36.37 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 |
| Total Cash | 244.3 | 166.8 | 195.6 | 191.2 | 138.3 | 324.5 | 381.6 | 448.7 | 527.7 | 620.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 14.4 | 65.0 | 19.8 | 74.0 | 143.2 | 93.7 | 110.2 | 129.6 | 152.3 | 179.2 |
| Account Receivables, % | 3.05 | 12.67 | 2.96 | 9.94 | 16.06 | 8.93 | 8.93 | 8.93 | 8.93 | 8.93 |
| Inventories | 8.8 | 10.1 | 16.4 | 11.7 | 17.4 | 20.6 | 24.2 | 28.5 | 33.5 | 39.4 |
| Inventories, % | 1.87 | 1.97 | 2.45 | 1.58 | 1.95 | 1.96 | 1.96 | 1.96 | 1.96 | 1.96 |
| Accounts Payable | 1.2 | 1.8 | 7.9 | 30.3 | 34.3 | 20.3 | 23.9 | 28.1 | 33.1 | 38.9 |
| Accounts Payable, % | 0.26473 | 0.34476 | 1.18 | 4.07 | 3.85 | 1.94 | 1.94 | 1.94 | 1.94 | 1.94 |
| Capital Expenditure | -120.0 | -581.6 | -602.5 | -264.4 | -644.9 | -677.8 | -797.0 | -937.3 | -1,102.2 | -1,296.2 |
| Capital Expenditure, % | -25.48 | -113.29 | -89.87 | -35.52 | -72.32 | -64.64 | -64.64 | -64.64 | -64.64 | -64.64 |
| Tax Rate, % | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 |
| EBITAT | -143.8 | 95.6 | 205.3 | 244.6 | 299.9 | 231.9 | 272.7 | 320.7 | 377.2 | 443.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -174.5 | -399.2 | -164.3 | 167.1 | -176.6 | -132.2 | -210.0 | -246.9 | -290.3 | -341.4 |
| WACC, % | 6.47 | 4.05 | 4.85 | 6.3 | 6.13 | 5.56 | 5.56 | 5.56 | 5.56 | 5.56 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,017.9 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | -352 | |||||||||
| Terminal Value | -13,745 | |||||||||
| Present Terminal Value | -10,487 | |||||||||
| Enterprise Value | -11,505 | |||||||||
| Net Debt | 2,705 | |||||||||
| Equity Value | -14,210 | |||||||||
| Diluted Shares Outstanding, MM | 130 | |||||||||
| Equity Value Per Share | -109.31 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real SFL financials.
- Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effect of your inputs on SFL’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Real-Life SFL Data: Pre-filled with SFL Corporation Ltd.'s historical performance metrics and future projections.
- Fully Customizable Inputs: Modify revenue growth rates, operating margins, discount rates, tax assumptions, and capital expenditures.
- Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Testing: Develop various forecast scenarios to evaluate different valuation possibilities.
- User-Friendly Design: Intuitive, organized, and suitable for both experienced professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered SFL data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for SFL’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose SFL Corporation Ltd. (SFL) Calculator?
- Reliable Insights: Utilize authentic SFL financial data for trustworthy valuation outcomes.
- Tailored Options: Modify essential metrics such as growth rates, WACC, and tax rates to fit your forecasts.
- Efficiency Boost: Built-in calculations save you from starting from the ground up.
- Expert-Level Tool: Crafted for investors, analysts, and consultants alike.
- Easy to Use: User-friendly design and clear guidance make it accessible for everyone.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing SFL Corporation Ltd. (SFL).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in SFL Corporation Ltd. (SFL).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Maritime Industry Enthusiasts: Gain insights into how companies like SFL Corporation Ltd. (SFL) are valued in the shipping market.
What the Template Contains
- Pre-Filled DCF Model: SFL Corporation Ltd.'s (SFL) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate SFL Corporation Ltd.'s (SFL) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.