|
La Française des Jeux Société anonyme (FDJ.PA) DCF Valuation
FR | Consumer Cyclical | Gambling, Resorts & Casinos | EURONEXT
|
- ✓ 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
La Française des Jeux SA (FDJ.PA) Bundle
Optimize your time and improve precision with our (FDJPA) DCF Calculator! Utilizing actual data from La Française des Jeux and customizable parameters, this tool empowers you to forecast, analyze, and assess (FDJPA) 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 | 1,955.6 | 1,919.6 | 2,255.6 | 2,461.1 | 2,621.4 | 2,826.4 | 3,047.5 | 3,285.9 | 3,542.9 | 3,820.0 |
| Revenue Growth, % | 0 | -1.84 | 17.5 | 9.11 | 6.51 | 7.82 | 7.82 | 7.82 | 7.82 | 7.82 |
| EBITDA | 306.4 | 405.3 | 547.5 | 590.2 | 703.7 | 632.4 | 681.9 | 735.2 | 792.8 | 854.8 |
| EBITDA, % | 15.67 | 21.11 | 24.27 | 23.98 | 26.84 | 22.38 | 22.38 | 22.38 | 22.38 | 22.38 |
| Depreciation | 94.1 | 102.0 | 129.0 | 131.0 | 125.6 | 146.7 | 158.2 | 170.6 | 183.9 | 198.3 |
| Depreciation, % | 4.81 | 5.31 | 5.72 | 5.32 | 4.79 | 5.19 | 5.19 | 5.19 | 5.19 | 5.19 |
| EBIT | 212.3 | 303.3 | 418.5 | 459.2 | 578.1 | 485.7 | 523.7 | 564.7 | 608.8 | 656.4 |
| EBIT, % | 10.86 | 15.8 | 18.55 | 18.66 | 22.05 | 17.18 | 17.18 | 17.18 | 17.18 | 17.18 |
| Total Cash | 470.6 | 888.7 | 688.4 | 720.4 | 749.7 | 897.4 | 967.6 | 1,043.3 | 1,124.9 | 1,212.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 509.1 | 299.0 | 409.2 | 523.4 | 89.9 | 477.4 | 514.7 | 555.0 | 598.4 | 645.2 |
| Account Receivables, % | 26.03 | 15.58 | 18.14 | 21.27 | 3.43 | 16.89 | 16.89 | 16.89 | 16.89 | 16.89 |
| Inventories | 10.5 | 14.9 | 13.0 | 18.5 | 22.7 | 19.8 | 21.4 | 23.0 | 24.9 | 26.8 |
| Inventories, % | 0.53692 | 0.7762 | 0.57634 | 0.7517 | 0.86595 | 0.70142 | 0.70142 | 0.70142 | 0.70142 | 0.70142 |
| Accounts Payable | 411.6 | 249.0 | 385.6 | 465.7 | 478.5 | 499.1 | 538.1 | 580.2 | 625.6 | 674.5 |
| Accounts Payable, % | 21.05 | 12.97 | 17.1 | 18.92 | 18.25 | 17.66 | 17.66 | 17.66 | 17.66 | 17.66 |
| Capital Expenditure | -67.1 | -459.8 | -75.5 | -104.1 | -124.7 | -224.5 | -242.1 | -261.0 | -281.4 | -303.4 |
| Capital Expenditure, % | -3.43 | -23.95 | -3.35 | -4.23 | -4.76 | -7.94 | -7.94 | -7.94 | -7.94 | -7.94 |
| Tax Rate, % | 24.89 | 24.89 | 24.89 | 24.89 | 24.89 | 24.89 | 24.89 | 24.89 | 24.89 | 24.89 |
| EBITAT | 133.6 | 217.9 | 298.5 | 336.6 | 434.2 | 344.4 | 371.3 | 400.4 | 431.7 | 465.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 52.6 | -96.8 | 380.3 | 323.9 | 877.2 | -97.4 | 287.6 | 310.1 | 334.4 | 360.5 |
| WACC, % | 7.19 | 7.21 | 7.21 | 7.21 | 7.22 | 7.21 | 7.21 | 7.21 | 7.21 | 7.21 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 918.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 368 | |||||||||
| Terminal Value | 7,063 | |||||||||
| Present Terminal Value | 4,988 | |||||||||
| Enterprise Value | 5,907 | |||||||||
| Net Debt | -110 | |||||||||
| Equity Value | 6,017 | |||||||||
| Diluted Shares Outstanding, MM | 191 | |||||||||
| Equity Value Per Share | 31.53 |
Benefits You Will Receive
- Comprehensive Financial Model: Utilizes La Française des Jeux Société anonyme’s actual data for accurate DCF valuation.
- Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential factors as needed.
- Real-Time Calculations: Automatic updates provide immediate results as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-level valuation purposes.
- Customizable and Repeatable: Designed for adaptability, enabling repeated applications for in-depth forecasts.
Key Features
- Pre-Loaded Data: FDJPA’s historical financial statements along with pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Instant Results: Watch FDJPA’s intrinsic value update in real time.
- Clear Visual Outputs: Dashboard charts present valuation results and essential metrics.
- Built for Accuracy: A professional-grade tool designed for analysts, investors, and finance specialists.
How It Functions
- Obtain the Template: Gain immediate access to the Excel-based FDJPA DCF Calculator.
- Enter Your Assumptions: Modify the yellow-highlighted cells for parameters like growth rates, WACC, margins, and more.
- Real-Time Calculations: The model automatically refreshes to provide FDJPA's intrinsic value.
- Explore Scenarios: Experiment with various assumptions to assess potential shifts in valuation.
- Evaluate and Decide: Utilize the outcomes to inform your investment or financial analysis.
Why Choose the FDJPA Calculator?
- Time Efficiency: Skip the hassle of building a DCF model from the ground up – it’s available and ready to go.
- Enhanced Accuracy: Dependable financial data and well-structured formulas minimize valuation errors.
- Fully Customizable: Adjust the model to suit your unique assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify the analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize precision and functionality.
Who Can Benefit from This Product?
- Investors: Assess the valuation of La Française des Jeux (FDJPA) prior to making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and validate forecasts.
- Startup Founders: Gain insights into how large public companies like La Française des Jeux are appraised.
- Consultants: Provide clients with detailed and proficient valuation reports.
- Students and Educators: Utilize real-life data for practicing and teaching valuation strategies.
What the Template Includes
- Pre-Filled DCF Model: La Française des Jeux Société anonyme's (FDJPA) financial data preloaded for immediate analysis.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess La Française des Jeux Société anonyme's (FDJPA) profitability, leverage, and efficiency.
- Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX to suit your scenarios.
- Financial Statements: Access annual and quarterly reports for in-depth evaluation.
- Interactive Dashboard: Effortlessly visualize key valuation metrics and 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.