|
Enlight Renewable Energy Ltd (ENLT) DCF Valuation
IL | Utilities | Renewable Utilities | 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
Enlight Renewable Energy Ltd (ENLT) Bundle
Streamline your analysis and improve precision with our (ENLT) DCF Calculator! Powered by current data from Enlight Renewable Energy Ltd and customizable parameters, this tool enables you to forecast, assess, and evaluate (ENLT) just like a seasoned investor.
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 | 54.5 | 68.4 | 93.7 | 54.4 | 72.4 | 82.1 | 93.1 | 105.6 | 119.7 | 135.8 |
| Revenue Growth, % | 0 | 25.52 | 36.9 | -41.96 | 33.14 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 |
| EBITDA | 32.5 | -2.3 | 23.0 | 12.6 | 72.2 | 33.4 | 37.9 | 43.0 | 48.7 | 55.3 |
| EBITDA, % | 59.6 | -3.43 | 24.56 | 23.11 | 99.73 | 40.71 | 40.71 | 40.71 | 40.71 | 40.71 |
| Depreciation | 10.7 | 4.5 | 5.8 | 3.5 | 18.6 | 10.6 | 12.0 | 13.6 | 15.4 | 17.5 |
| Depreciation, % | 19.54 | 6.56 | 6.2 | 6.38 | 25.73 | 12.88 | 12.88 | 12.88 | 12.88 | 12.88 |
| EBIT | 21.8 | -6.8 | 17.2 | 9.1 | 53.6 | 22.8 | 25.9 | 29.4 | 33.3 | 37.8 |
| EBIT, % | 40.05 | -9.99 | 18.36 | 16.73 | 74 | 27.83 | 27.83 | 27.83 | 27.83 | 27.83 |
| Total Cash | 213.8 | 120.0 | 277.6 | 65.6 | 115.8 | 82.1 | 93.1 | 105.6 | 119.7 | 135.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 24.1 | .0 | 7.2 | 22.5 | 13.1 | 14.8 | 16.8 | 19.1 | 21.6 |
| Account Receivables, % | 0 | 35.27 | 0 | 13.29 | 31.06 | 15.92 | 15.92 | 15.92 | 15.92 | 15.92 |
| Inventories | -20.4 | -29.6 | -34.6 | -9.8 | .0 | -22.3 | -25.2 | -28.6 | -32.5 | -36.8 |
| Inventories, % | -37.42 | -43.23 | -36.92 | -17.99 | 0 | -27.11 | -27.11 | -27.11 | -27.11 | -27.11 |
| Accounts Payable | 9.8 | 7.2 | 7.8 | 2.8 | 29.9 | 13.7 | 15.5 | 17.6 | 19.9 | 22.6 |
| Accounts Payable, % | 17.9 | 10.59 | 8.29 | 5.23 | 41.29 | 16.66 | 16.66 | 16.66 | 16.66 | 16.66 |
| Capital Expenditure | -153.0 | -332.7 | -414.4 | -180.8 | -207.2 | -82.1 | -93.1 | -105.6 | -119.7 | -135.8 |
| Capital Expenditure, % | -280.59 | -486.22 | -442.36 | -332.55 | -286.19 | -100 | -100 | -100 | -100 | -100 |
| Tax Rate, % | 43.92 | 43.92 | 43.92 | 43.92 | 43.92 | 43.92 | 43.92 | 43.92 | 43.92 | 43.92 |
| EBITAT | -15.4 | -5.6 | 7.1 | 4.4 | 30.0 | 10.4 | 11.8 | 13.4 | 15.2 | 17.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -127.5 | -351.3 | -371.9 | -209.9 | -156.5 | -45.7 | -66.2 | -75.1 | -85.2 | -96.6 |
| WACC, % | 5.93 | 6.84 | 6.38 | 6.47 | 6.55 | 6.43 | 6.43 | 6.43 | 6.43 | 6.43 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -300.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -99 | |||||||||
| Terminal Value | -2,222 | |||||||||
| Present Terminal Value | -1,627 | |||||||||
| Enterprise Value | -1,928 | |||||||||
| Net Debt | 650 | |||||||||
| Equity Value | -2,578 | |||||||||
| Diluted Shares Outstanding, MM | 124 | |||||||||
| Equity Value Per Share | -20.81 |
Your Benefits
- Flexible Input Adjustments: Modify key variables (growth %, margins, WACC) effortlessly to explore various scenarios.
- Comprehensive Financial Data: Enlight Renewable Energy Ltd’s (ENLT) financial information is pre-loaded to facilitate your analysis.
- Instant DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
- Professional and Tailorable: A refined Excel model that can be customized to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, assessing strategies, and enhancing efficiency.
Key Features
- 🔍 Real-Life ENLT Financials: Pre-filled historical and projected data for Enlight Renewable Energy Ltd (ENLT).
- ✏️ Fully Customizable Inputs: Adjust all key parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Enlight’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Enlight’s valuation immediately after modifications.
- Scenario Analysis: Evaluate and compare various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template containing Enlight Renewable Energy Ltd's (ENLT) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Enlight Renewable Energy Ltd's (ENLT) intrinsic value.
- Step 5: Use the outputs to make informed investment decisions or create reports.
Why Select This Calculator?
- User-Friendly Interface: Crafted for both novices and seasoned professionals.
- Customizable Inputs: Easily adjust parameters for tailored analysis.
- Real-Time Adjustments: Observe immediate changes to Enlight Renewable Energy Ltd’s (ENLT) valuation as you modify inputs.
- Preloaded Data: Comes with Enlight’s actual financial information for swift assessments.
- Endorsed by Experts: Preferred by investors and analysts for making well-informed choices.
Who Can Benefit from This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessment of Enlight Renewable Energy Ltd (ENLT).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Equip clients with precise valuation insights regarding Enlight Renewable Energy Ltd (ENLT).
- Students and Educators: Access real-world data to enhance learning and practice in financial modeling.
- Renewable Energy Enthusiasts: Gain insights into the market valuation of companies like Enlight Renewable Energy Ltd (ENLT).
Contents of the Template
- Pre-Filled Data: Contains historical financials and forecasts for Enlight Renewable Energy Ltd (ENLT).
- Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A separate sheet for calculating WACC using customized inputs.
- Key Financial Ratios: Evaluate Enlight's profitability, efficiency, and leverage.
- Customizable Inputs: Easily adjust revenue growth, margins, and tax rates.
- Clear Dashboard: Visual charts and tables summarizing key valuation outcomes.
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.