|
Betterware de México, S.A.P.I. de C.V. (BWMX) DCF Valuation
MX | Consumer Cyclical | Specialty Retail | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Betterware de México, S.A.P.I. de C.V. (BWMX) Bundle
Master your Betterware de México, S.A.P.I. de C.V. (BWMX) valuation analysis using our sophisticated DCF Calculator! This Excel template comes preloaded with authentic (BWMX) data, enabling you to adjust forecasts and assumptions for an accurate calculation of Betterware's intrinsic value.
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 | 151.9 | 357.5 | 494.3 | 566.2 | 640.5 | 906.3 | 1,282.2 | 1,814.2 | 2,566.9 | 3,631.8 |
| Revenue Growth, % | 0 | 135.37 | 38.28 | 14.54 | 13.13 | 41.49 | 41.49 | 41.49 | 41.49 | 41.49 |
| EBITDA | 42.2 | 107.1 | 133.9 | 109.2 | 129.3 | 225.4 | 318.8 | 451.1 | 638.3 | 903.1 |
| EBITDA, % | 27.8 | 29.96 | 27.1 | 19.29 | 20.19 | 24.87 | 24.87 | 24.87 | 24.87 | 24.87 |
| Depreciation | 1.9 | 2.2 | 4.0 | 14.2 | 18.5 | 14.6 | 20.6 | 29.2 | 41.3 | 58.5 |
| Depreciation, % | 1.24 | 0.60173 | 0.81798 | 2.5 | 2.88 | 1.61 | 1.61 | 1.61 | 1.61 | 1.61 |
| EBIT | 40.3 | 104.9 | 129.9 | 95.0 | 110.8 | 210.8 | 298.2 | 421.9 | 597.0 | 844.6 |
| EBIT, % | 26.56 | 29.35 | 26.28 | 16.79 | 17.31 | 23.26 | 23.26 | 23.26 | 23.26 | 23.26 |
| Total Cash | 10.5 | 32.0 | 57.9 | 33.8 | 27.1 | 68.5 | 96.9 | 137.1 | 193.9 | 274.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 12.2 | 36.2 | 36.7 | 57.9 | 54.3 | 80.3 | 113.5 | 160.7 | 227.3 | 321.6 |
| Account Receivables, % | 8.03 | 10.12 | 7.43 | 10.23 | 8.47 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 |
| Inventories | 17.0 | 62.7 | 65.9 | 103.9 | 100.0 | 137.9 | 195.0 | 276.0 | 390.5 | 552.5 |
| Inventories, % | 11.2 | 17.55 | 13.34 | 18.36 | 15.61 | 15.21 | 15.21 | 15.21 | 15.21 | 15.21 |
| Accounts Payable | 26.1 | 102.3 | 97.7 | 72.3 | 88.1 | 166.9 | 236.2 | 334.1 | 472.8 | 668.9 |
| Accounts Payable, % | 17.16 | 28.63 | 19.77 | 12.77 | 13.76 | 18.42 | 18.42 | 18.42 | 18.42 | 18.42 |
| Capital Expenditure | -9.0 | -35.1 | -20.8 | -8.4 | -6.5 | -40.7 | -57.5 | -81.4 | -115.2 | -162.9 |
| Capital Expenditure, % | -5.92 | -9.83 | -4.2 | -1.48 | -1.01 | -4.49 | -4.49 | -4.49 | -4.49 | -4.49 |
| Tax Rate, % | 26.67 | 26.67 | 26.67 | 26.67 | 26.67 | 26.67 | 26.67 | 26.67 | 26.67 | 26.67 |
| EBITAT | 27.0 | 35.5 | 84.9 | 68.3 | 81.3 | 131.3 | 185.8 | 262.9 | 371.9 | 526.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 16.8 | 9.1 | 59.9 | -10.4 | 116.7 | 120.1 | 127.7 | 180.6 | 255.6 | 361.6 |
| WACC, % | 9.55 | 7.56 | 9.46 | 9.85 | 9.93 | 9.27 | 9.27 | 9.27 | 9.27 | 9.27 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 766.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 369 | |||||||||
| Terminal Value | 5,074 | |||||||||
| Present Terminal Value | 3,257 | |||||||||
| Enterprise Value | 4,024 | |||||||||
| Net Debt | 244 | |||||||||
| Equity Value | 3,780 | |||||||||
| Diluted Shares Outstanding, MM | 37 | |||||||||
| Equity Value Per Share | 101.43 |
What You Will Receive
- Pre-Filled Financial Model: Betterware de México’s actual data provides accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Real-Time Calculations: Automatic updates allow you to view results instantly as you make adjustments.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Betterware de México, S.A.P.I. de C.V. (BWMX).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to BWMX.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates for BWMX.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Betterware de México.
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of BWMX.
How It Works
- Step 1: Download the prebuilt Excel template featuring Betterware de México's (BWMX) data.
- Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Betterware de México's (BWMX) intrinsic value.
- Step 5: Make well-informed investment choices or create reports based on the outputs.
Why Choose This Calculator for Betterware de México, S.A.P.I. de C.V. (BWMX)?
- Accurate Data: Reliable financials from Betterware ensure trustworthy valuation results.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the industry.
- User-Friendly: An intuitive design and clear instructions make it accessible for all users.
Who Should Use This Product?
- Retail Investors: Gain insights into the performance and potential of Betterware de México (BWMX).
- Corporate Strategy Teams: Evaluate market trends and develop strategies based on BWMX's valuation.
- Financial Advisors: Offer clients expert advice on investment opportunities related to Betterware de México (BWMX).
- Students and Educators: Utilize real-time market data to enhance learning in financial analysis.
- Entrepreneurs and Business Analysts: Analyze the home goods market and understand BWMX's competitive positioning.
What the Template Contains
- Pre-Filled Data: Features Betterware de México's historical financials and forecasts.
- Discounted Cash Flow Model: Customizable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate Betterware de México's profitability, efficiency, and leverage.
- Customizable Inputs: Easily adjust revenue growth, margins, and tax rates.
- Clear Dashboard: Visualizations and tables summarizing essential valuation results.