|
Signet Jewelers Limited (SIG) DCF Valation |
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
Signet Jewelers Limited (SIG) Bundle
Vous cherchez à évaluer la valeur intrinsèque de Signet Jewelers Limited? Notre calculatrice SIG DCF intègre des données réelles avec des fonctionnalités de personnalisation complètes, vous permettant d'affiner vos prévisions et d'améliorer vos choix d'investissement.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5,226.9 | 7,826.0 | 7,842.1 | 7,171.1 | 6,703.8 | 7,287.7 | 7,922.5 | 8,612.5 | 9,362.6 | 10,178.1 |
| Revenue Growth, % | 0.00 | 49.73 | 0.21 | -8.56 | -6.52 | 8.71 | 8.71 | 8.71 | 8.71 | 8.71 |
| EBITDA | 118.3 | 1,064.8 | 629.2 | 789.6 | 651.2 | 650.1 | 706.7 | 768.2 | 835.1 | 907.9 |
| EBITDA, % | 2.26 | 13.61 | 8.02 | 11.01 | 9.71 | 8.92 | 8.92 | 8.92 | 8.92 | 8.92 |
| Depreciation | 176.0 | 163.5 | 164.5 | 161.9 | 148.2 | 174.9 | 190.1 | 206.7 | 224.7 | 244.3 |
| Depreciation, % | 3.37 | 2.09 | 2.10 | 2.26 | 2.21 | 2.40 | 2.40 | 2.40 | 2.40 | 2.40 |
| EBIT | -57.7 | 901.3 | 464.7 | 627.7 | 503.0 | 475.2 | 516.5 | 561.5 | 610.4 | 663.6 |
| EBIT, % | -1.10 | 11.52 | 5.93 | 8.75 | 7.50 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 |
| Total Cash | 1,172.5 | 1,418.3 | 1,166.8 | 1,378.7 | 604.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 88.7 | 18.3 | 24.1 | 18.8 | 14.3 | 39.4 | 42.8 | 46.5 | 50.6 | 55.0 |
| Account Receivables, % | 1.70 | 0.23 | 0.31 | 0.26 | 0.21 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 |
| Inventories | 2,032.5 | 2,060.4 | 2,150.3 | 1,936.6 | 1,937.3 | 2,165.2 | 2,353.8 | 2,558.8 | 2,781.6 | 3,023.9 |
| Inventories, % | 38.89 | 26.33 | 27.42 | 27.01 | 28.90 | 29.71 | 29.71 | 29.71 | 29.71 | 29.71 |
| Accounts Payable | 812.6 | 899.8 | 879.0 | 735.1 | 767.0 | 873.8 | 949.9 | 1,032.6 | 1,122.6 | 1,220.4 |
| Accounts Payable, % | 15.55 | 11.50 | 11.21 | 10.25 | 11.44 | 11.99 | 11.99 | 11.99 | 11.99 | 11.99 |
| Capital Expenditure | -83.0 | -129.6 | -138.9 | -125.5 | -153.0 | -131.9 | -143.4 | -155.9 | -169.5 | -184.2 |
| Capital Expenditure, % | -1.59 | -1.66 | -1.77 | -1.75 | -2.28 | -1.81 | -1.81 | -1.81 | -1.81 | -1.81 |
| Tax Rate, % | 83.02 | 12.95 | 16.51 | -26.67 | 50.72 | 27.30 | 27.30 | 27.30 | 27.30 | 27.30 |
| EBITAT | -9.8 | 784.6 | 388.0 | 795.1 | 247.9 | 345.4 | 375.5 | 408.2 | 443.8 | 482.4 |
| Depreciation | 176.0 | 163.5 | 164.5 | 161.9 | 148.2 | 174.9 | 190.1 | 206.7 | 224.7 | 244.3 |
| Changes in Account Receivables | -25.1 | -3.4 | -3.7 | -4.1 | -4.4 | |||||
| Changes in Inventories | -227.9 | -188.6 | -205.0 | -222.8 | -242.3 | |||||
| Changes in Accounts Payable | 106.8 | 76.1 | 82.7 | 90.0 | 97.8 | |||||
| Capital Expenditure | -83.0 | -129.6 | -138.9 | -125.5 | -153.0 | -131.9 | -143.4 | -155.9 | -169.5 | -184.2 |
| UFCF | -1,225.4 | 948.2 | 297.1 | 906.6 | 278.8 | 242.3 | 306.4 | 333.1 | 362.1 | 393.6 |
| WACC, % | 8.18 | 9.03 | 8.99 | 9.19 | 8.57 | 8.79 | 8.79 | 8.79 | 8.79 | 8.79 |
| PV UFCF | 222.7 | 258.9 | 258.7 | 258.5 | 258.3 | |||||
| SUM PV UFCF | 1,257.1 | |||||||||
| Long Term Growth Rate, % | 1.00 | |||||||||
| Free cash flow (T + 1) | 397.5 | |||||||||
| Terminal Value | 5,103.2 | |||||||||
| Present Terminal Value | 3,348.9 | |||||||||
| Enterprise Value | 4,606.0 | |||||||||
| Net Debt | 576.0 | |||||||||
| Equity Value | 4,030.0 | |||||||||
| Diluted Shares Outstanding, MM | 44.0 | |||||||||
| Equity Value Per Share | 91.59 |
What You Will Get
- Real SIG Financial Data: Pre-filled with Signet Jewelers Limited’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: Watch Signet’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Real-Time SIG Data: Pre-loaded with Signet Jewelers Limited’s historical financials and future projections.
- Comprehensive Customization: Tailor inputs such as revenue growth, profit margins, WACC, tax rates, and capital expenditures.
- Interactive Valuation Framework: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on user adjustments.
- Scenario Analysis: Develop various forecast scenarios to evaluate different valuation possibilities.
- Intuitive Interface: User-friendly design catering to both professionals and novices.
How It Works
- Download the Template: Get instant access to the Excel-based SIG DCF Calculator.
- Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically updates Signet Jewelers' intrinsic value.
- Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
- Analyze and Decide: Use the results to guide your investment or financial analysis.
Why Choose This Calculator for Signet Jewelers Limited (SIG)?
- User-Friendly Interface: Perfect for both novice users and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Feedback: Instantly observe changes in Signet’s valuation as you tweak the inputs.
- Preloaded Data: Comes equipped with Signet’s latest financial information for swift evaluations.
- Preferred by Experts: Widely utilized by investors and financial analysts for strategic decision-making.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Signet Jewelers Limited (SIG) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Signet Jewelers Limited (SIG).
- Consultants: Deliver professional valuation insights on Signet Jewelers Limited (SIG) to clients quickly and accurately.
- Business Owners: Understand how companies like Signet Jewelers Limited (SIG) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Signet Jewelers Limited (SIG).
What the Template Contains
- Pre-Filled DCF Model: Signet Jewelers Limited’s (SIG) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Signet Jewelers Limited’s (SIG) 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.