|
Fresh Del Monte Produce Inc. (FDP) DCF Valuation
KY | Consumer Defensive | Agricultural Farm Products | NYSE
|
- ✓ 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
Fresh Del Monte Produce Inc. (FDP) Bundle
Simplify Fresh Del Monte Produce Inc. (FDP) valuation with this customizable DCF Calculator! Featuring real Fresh Del Monte Produce Inc. (FDP) financials and adjustable forecast inputs, you can test scenarios and uncover Fresh Del Monte Produce Inc. (FDP) fair value in minutes.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,202.3 | 4,252.0 | 4,442.3 | 4,320.7 | 4,280.2 | 4,301.4 | 4,322.8 | 4,344.2 | 4,365.7 | 4,387.4 |
| Revenue Growth, % | 0 | 1.18 | 4.48 | -2.74 | -0.93735 | 0.49589 | 0.49589 | 0.49589 | 0.49589 | 0.49589 |
| EBITDA | 145.1 | 204.0 | 230.1 | 134.2 | 267.6 | 196.0 | 197.0 | 198.0 | 199.0 | 200.0 |
| EBITDA, % | 3.45 | 4.8 | 5.18 | 3.11 | 6.25 | 4.56 | 4.56 | 4.56 | 4.56 | 4.56 |
| Depreciation | 95.0 | 96.8 | 92.6 | 84.8 | 78.5 | 89.6 | 90.1 | 90.5 | 91.0 | 91.4 |
| Depreciation, % | 2.26 | 2.28 | 2.08 | 1.96 | 1.83 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 |
| EBIT | 50.1 | 107.2 | 137.5 | 49.4 | 189.1 | 106.4 | 106.9 | 107.5 | 108.0 | 108.5 |
| EBIT, % | 1.19 | 2.52 | 3.1 | 1.14 | 4.42 | 2.47 | 2.47 | 2.47 | 2.47 | 2.47 |
| Total Cash | 16.5 | 16.1 | 17.2 | 33.8 | 32.6 | 23.2 | 23.4 | 23.5 | 23.6 | 23.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 435.2 | 437.3 | 464.5 | 482.1 | 471.2 | 458.2 | 460.5 | 462.8 | 465.1 | 467.4 |
| Account Receivables, % | 10.36 | 10.28 | 10.46 | 11.16 | 11.01 | 10.65 | 10.65 | 10.65 | 10.65 | 10.65 |
| Inventories | 507.7 | 602.8 | 669.0 | 599.9 | 595.3 | 594.5 | 597.5 | 600.5 | 603.4 | 606.4 |
| Inventories, % | 12.08 | 14.18 | 15.06 | 13.88 | 13.91 | 13.82 | 13.82 | 13.82 | 13.82 | 13.82 |
| Accounts Payable | 266.5 | 320.0 | 295.9 | 243.1 | 228.0 | 270.8 | 272.2 | 273.5 | 274.9 | 276.2 |
| Accounts Payable, % | 6.34 | 7.53 | 6.66 | 5.63 | 5.33 | 6.3 | 6.3 | 6.3 | 6.3 | 6.3 |
| Capital Expenditure | -150.0 | -98.5 | -48.1 | -57.7 | -51.7 | -81.8 | -82.2 | -82.6 | -83.1 | -83.5 |
| Capital Expenditure, % | -3.57 | -2.32 | -1.08 | -1.34 | -1.21 | -1.9 | -1.9 | -1.9 | -1.9 | -1.9 |
| Tax Rate, % | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 |
| EBITAT | 48.0 | 104.7 | 115.1 | -34.1 | 157.5 | 76.7 | 77.1 | 77.5 | 77.9 | 78.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -683.4 | 59.3 | 42.1 | -8.3 | 184.7 | 141.1 | 81.1 | 81.5 | 81.9 | 82.3 |
| WACC, % | 5.88 | 5.9 | 5.75 | 4.88 | 5.75 | 5.63 | 5.63 | 5.63 | 5.63 | 5.63 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 403.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 84 | |||||||||
| Terminal Value | 2,311 | |||||||||
| Present Terminal Value | 1,757 | |||||||||
| Enterprise Value | 2,161 | |||||||||
| Net Debt | 256 | |||||||||
| Equity Value | 1,904 | |||||||||
| Diluted Shares Outstanding, MM | 48 | |||||||||
| Equity Value Per Share | 39.64 |
What You Will Get
- Real FDP Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess Fresh Del Monte's future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Fresh Del Monte Produce Inc. (FDP).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to the produce industry.
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit Fresh Del Monte’s market conditions.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Fresh Del Monte Produce Inc. (FDP).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file for Fresh Del Monte Produce Inc. (FDP).
- Step 2: Review the pre-filled financial data and forecasts for Fresh Del Monte Produce Inc. (FDP).
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells) for Fresh Del Monte Produce Inc. (FDP).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions for Fresh Del Monte Produce Inc. (FDP).
- Step 5: Evaluate the outputs and leverage the results for your investment decisions regarding Fresh Del Monte Produce Inc. (FDP).
Why Choose This Calculator for Fresh Del Monte Produce Inc. (FDP)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Fresh Del Monte.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Fresh Del Monte’s intrinsic value and Net Present Value.
- Preloaded Information: Historical and projected data provide reliable starting points for analysis.
- Expert-Grade Tool: Perfect for financial analysts, investors, and business consultants focusing on Fresh Del Monte.
Who Should Use Fresh Del Monte Produce Inc. (FDP)?
- Investors: Gain insights into the fresh produce market with reliable data from a leading company.
- Market Analysts: Utilize comprehensive reports to assess trends and performance in the agricultural sector.
- Retailers: Leverage Fresh Del Monte's expertise to enhance product offerings and supply chain efficiency.
- Health Enthusiasts: Explore the benefits of fresh produce and its impact on nutrition and wellness.
- Students and Educators: Use case studies from Fresh Del Monte to enrich learning in business and agriculture courses.
What the Template Contains
- Historical Data: Includes Fresh Del Monte Produce Inc.'s (FDP) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Fresh Del Monte Produce Inc.'s (FDP) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Fresh Del Monte Produce Inc.'s (FDP) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.