Companhia Energética de Minas Gerais (CIG) DCF Valuation

Companhia Energética de Minas Gerais (CIG) DCF Valuation

BR | Utilities | Diversified Utilities | NYSE
Companhia Energética de Minas Gerais (CIG) 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

Companhia Energética de Minas Gerais (CIG) Bundle

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

TOTAL: $121 $71

Explore the financial prospects of Companhia Energética de Minas Gerais (CIG) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Companhia Energética de Minas Gerais (CIG) and enhance your investment approach.


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 4,464.6 4,436.1 5,916.3 6,059.9 6,479.7 7,161.4 7,914.8 8,747.4 9,667.6 10,684.6
Revenue Growth, % 0.00 -0.64 33.37 2.43 6.93 10.52 10.52 10.52 10.52 10.52
EBITDA 1,187.3 1,001.9 1,199.1 963.0 1,562.2 1,567.6 1,732.5 1,914.8 2,116.2 2,338.9
EBITDA, % 26.59 22.59 20.27 15.89 24.11 21.89 21.89 21.89 21.89 21.89
Depreciation 168.5 173.9 184.5 207.9 224.0 253.5 280.2 309.7 342.2 378.2
Depreciation, % 3.77 3.92 3.12 3.43 3.46 3.54 3.54 3.54 3.54 3.54
EBIT 1,018.8 828.0 1,014.7 755.1 1,338.1 1,314.1 1,452.4 1,605.2 1,774.0 1,960.6
EBIT, % 22.82 18.66 17.15 12.46 20.65 18.35 18.35 18.35 18.35 18.35
Total Cash 414.3 931.6 712.9 745.7 549.5 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 896.7 898.6 884.4 966.7 1,297.7
Account Receivables, % 20.09 20.26 14.95 15.95 20.03
Inventories 6.9 .0 .0 .0 .0 2.1 2.4 2.6 2.9 3.2
Inventories, % 0.15 0.00 0.00 0.00 0.00 0.03 0.03 0.03 0.03 0.03
Accounts Payable 365.7 414.6 513.3 578.0 654.5 656.7 725.8 802.1 886.5 979.8
Accounts Payable, % 8.19 9.35 8.68 9.54 10.10 9.17 9.17 9.17 9.17 9.17
Capital Expenditure -338.8 -30.4 -41.0 -51.3 -222.2 -189.8 -209.7 -231.8 -256.2 -283.1
Capital Expenditure, % -7.59 -0.69 -0.69 -0.85 -3.43 -2.65 -2.65 -2.65 -2.65 -2.65
Tax Rate, % 30.03 24.65 20.17 0.68 15.87 18.28 18.28 18.28 18.28 18.28
EBITAT 712.9 623.9 810.0 750.0 1,125.8 1,073.9 1,186.9 1,311.7 1,449.7 1,602.2
Depreciation 168.5 173.9 184.5 207.9 224.0 253.5 280.2 309.7 342.2 378.2
Changes in Account Receivables -9.2 -137.5 -152.0 -167.9 -185.6
Changes in Inventories -2.1 -0.3 -0.2 -0.3 -0.3
Changes in Accounts Payable 2.2 69.1 76.3 84.4 93.3
Capital Expenditure -338.8 -30.4 -41.0 -51.3 -222.2 -189.8 -209.7 -231.8 -256.2 -283.1
UFCF 4.7 821.3 1,066.3 888.9 873.2 1,128.4 1,188.6 1,313.7 1,451.9 1,604.7
WACC, % 6.60 6.74 6.85 7.34 6.96 6.90 6.90 6.90 6.90 6.90
PV UFCF 1,055.6 1,040.1 1,075.4 1,111.8 1,149.5
SUM PV UFCF 5,432.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,636.8
Terminal Value 33,404.0
Present Terminal Value 23,928.2
Enterprise Value 29,360.5
Net Debt 1,535.0
Equity Value 27,825.5
Diluted Shares Outstanding, MM 2,861.0
Equity Value Per Share 9.73

What You Will Receive

  • Pre-Filled Financial Model: Utilize CIG’s actual data for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, margins, WACC, and other essential variables.
  • Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, allowing repeated application for in-depth forecasts.

Key Features

  • Comprehensive Data: CIG's historical financial records and pre-filled projections.
  • Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
  • Real-Time Results: Instantly view CIG's intrinsic value as it updates dynamically.
  • Intuitive Visual Outputs: Engaging dashboard charts illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Companhia Energética de Minas Gerais (CIG) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Companhia Energética de Minas Gerais (CIG)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Companhia Energética de Minas Gerais (CIG)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for CIG.
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes CIG's intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide reliable starting points for analysis.
  • Expert-Level Quality: Perfect for financial analysts, investors, and business consultants focusing on CIG.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessment of Companhia Energética de Minas Gerais (CIG).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Companhia Energética de Minas Gerais (CIG).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Energy Sector Enthusiasts: Gain insights into how energy companies like Companhia Energética de Minas Gerais (CIG) are valued in the market.

What the Template Contains

  • Pre-Filled Data: Includes Companhia Energética de Minas Gerais’ historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Companhia Energética de Minas Gerais’ profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation 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.

No products were found matching.