Brown-Forman Corporation (0HQ3L) DCF Valuation

Brown-Forman Corporation (0HQ3.L) DCF Valuation

US | Consumer Defensive | Beverages - Alcoholic | LSE
Brown-Forman Corporation (0HQ3L) DCF Valuation

Fully Editable: Tailor To Your Needs In Excel Or Sheets

Professional Design: Trusted, Industry-Standard Templates

Investor-Approved Valuation Models

MAC/PC Compatible, Fully Unlocked

No Expertise Is Needed; Easy To Follow

Brown-Forman Corporation (0HQ3.L) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gain insights into your Brown-Forman Corporation (0HQ3L) valuation analysis with our sophisticated DCF Calculator! This Excel template comes preloaded with real (0HQ3L) data, enabling you to adjust forecasts and assumptions to accurately determine the intrinsic value of Brown-Forman Corporation.


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 3,461.0 3,933.0 4,228.0 4,178.0 3,975.0 4,125.0 4,280.7 4,442.3 4,609.9 4,783.9
Revenue Growth, % 0 13.64 7.5 -1.18 -4.86 3.77 3.77 3.77 3.77 3.77
EBITDA 1,239.0 1,275.0 1,187.0 1,512.0 1,290.0 1,360.7 1,412.1 1,465.4 1,520.7 1,578.1
EBITDA, % 35.8 32.42 28.07 36.19 32.45 32.99 32.99 32.99 32.99 32.99
Depreciation 77.0 79.0 80.0 87.0 87.0 85.8 89.0 92.4 95.9 99.5
Depreciation, % 2.22 2.01 1.89 2.08 2.19 2.08 2.08 2.08 2.08 2.08
EBIT 1,162.0 1,196.0 1,107.0 1,425.0 1,203.0 1,274.9 1,323.1 1,373.0 1,424.8 1,478.6
EBIT, % 33.57 30.41 26.18 34.11 30.26 30.91 30.91 30.91 30.91 30.91
Total Cash 1,150.0 868.0 374.0 446.0 444.0 709.4 736.2 764.0 792.8 822.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 753.0 813.0 855.0 769.0 830.0
Account Receivables, % 21.76 20.67 20.22 18.41 20.88
Inventories 1,751.0 1,818.0 2,283.0 2,556.0 2,511.0 2,270.1 2,355.8 2,444.7 2,537.0 2,632.7
Inventories, % 50.59 46.22 54 61.18 63.17 55.03 55.03 55.03 55.03 55.03
Accounts Payable 172.0 218.0 308.0 267.0 243.0 250.0 259.4 269.2 279.4 289.9
Accounts Payable, % 4.97 5.54 7.28 6.39 6.11 6.06 6.06 6.06 6.06 6.06
Capital Expenditure -62.0 -138.0 -183.0 -228.0 -167.0 -159.1 -165.1 -171.4 -177.8 -184.5
Capital Expenditure, % -1.79 -3.51 -4.33 -5.46 -4.2 -3.86 -3.86 -3.86 -3.86 -3.86
Tax Rate, % 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61
EBITAT 970.7 899.7 852.3 1,124.2 967.1 1,007.3 1,045.3 1,084.7 1,125.7 1,168.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,346.3 759.7 332.3 755.2 847.1 1,170.8 861.2 893.7 927.4 962.4
WACC, % 5.7 5.63 5.65 5.66 5.67 5.66 5.66 5.66 5.66 5.66
PV UFCF
SUM PV UFCF 4,111.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 982
Terminal Value 26,808
Present Terminal Value 20,355
Enterprise Value 24,467
Net Debt 2,289
Equity Value 22,178
Diluted Shares Outstanding, MM 473
Equity Value Per Share 46.89

What You Will Receive

  • Adjustable Forecast Inputs: Modify key assumptions (growth %, profit margins, WACC) to explore various scenarios.
  • Real-World Data: Brown-Forman Corporation’s (0HQ3L) financial information pre-loaded to facilitate your analysis.
  • Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value for you automatically.
  • Customizable and Professional Design: A refined Excel model that can be tailored to meet your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, assessing strategies, and enhancing efficiency.

Key Features

  • Authentic Brown-Forman Financial Data: Gain access to reliable pre-loaded historical figures and future estimates.
  • Adjustable Forecast Variables: Modify the yellow-highlighted fields such as WACC, growth rates, and profit margins.
  • Automated Calculations: Enjoy real-time updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Engaging Visual Dashboard: Utilize clear charts and summaries to illustrate your valuation outcomes.
  • Suitable for All Skill Levels: A straightforward, user-friendly layout designed for investors, CFOs, and consultants alike.

How It Functions

  • 1. Access the Template: Download and open the Excel file containing Brown-Forman Corporation's (0HQ3L) preloaded data.
  • 2. Adjust Assumptions: Modify key variables such as growth rates, WACC, and capital expenditures.
  • 3. View Results Immediately: The DCF model automatically computes intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation outcomes.
  • 5. Use with Assurance: Present expert valuation insights to enhance your decision-making process.

Why Opt for This Calculator?

  • All-in-One Solution: Features DCF, WACC, and financial ratio evaluations all in one tool.
  • Adjustable Inputs: Modify the yellow-highlighted fields to explore different scenarios.
  • In-Depth Analysis: Automatically calculates the intrinsic value and Net Present Value for Brown-Forman Corporation (0HQ3L).
  • Preloaded Information: Comes with historical and projected data for a reliable starting point.
  • High-Quality Design: Perfect for financial analysts, investors, and business advisors.

Who Should Use This Product?

  • Investors: Accurately assess the fair value of Brown-Forman Corporation (0HQ3L) before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
  • Consultants: Effortlessly modify the template for client valuation reports.
  • Entrepreneurs: Discover insights into financial modeling practices employed by leading companies like Brown-Forman Corporation (0HQ3L).
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies.

Contents of the Template

  • Comprehensive DCF Model: Fully editable template featuring extensive valuation calculations.
  • Real-World Data: Brown-Forman Corporation's (0HQ3L) historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Detailed annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis of profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Visualizations and tables for clear and actionable insights.


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.

No products were found matching.