Gimv NV (GIMBBR) DCF Valuation

Gimv NV (GIMB.BR) DCF Valuation

BE | Financial Services | Asset Management | EURONEXT
Gimv NV (GIMBBR) DCF Valuation
  • 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

Gimv NV (GIMB.BR) Bundle

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

TOTAL:

Designed for accuracy, our (GIMBBR) DCF Calculator enables you to evaluate Gimv NV's valuation using real-world financial data, offering complete flexibility to modify all essential parameters for improved projections.


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 85.3 126.0 148.9 77.2 286.3 370.5 479.5 620.6 803.1 1,039.3
Revenue Growth, % 0 47.64 18.18 -48.18 270.99 29.41 29.41 29.41 29.41 29.41
EBITDA -129.6 234.3 198.3 -33.3 224.2 100.2 129.7 167.8 217.2 281.0
EBITDA, % -151.79 185.93 133.14 -43.1 78.3 27.04 27.04 27.04 27.04 27.04
Depreciation 2.2 2.1 2.1 2.4 2.3 7.1 9.1 11.8 15.3 19.8
Depreciation, % 2.53 1.69 1.43 3.07 0.80785 1.9 1.9 1.9 1.9 1.9
EBIT -131.7 232.2 196.2 -35.6 221.9 97.3 125.9 163.0 210.9 273.0
EBIT, % -154.32 184.23 131.72 -46.17 77.49 26.26 26.26 26.26 26.26 26.26
Total Cash 368.0 517.5 377.8 194.4 346.8 370.5 479.5 620.6 803.1 1,039.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .9 .1 .2 .4 .2
Account Receivables, % 1.03 0.08094531 0.10274 0.51181 0.0541358
Inventories .0 .0 .0 -2.9 .0 -2.8 -3.6 -4.7 -6.0 -7.8
Inventories, % 0.000001171674 0 0 -3.75 0 -0.75022 -0.75022 -0.75022 -0.75022 -0.75022
Accounts Payable 2.7 2.7 4.2 .9 .9 7.1 9.3 12.0 15.5 20.0
Accounts Payable, % 3.15 2.17 2.82 1.19 0.31643 1.93 1.93 1.93 1.93 1.93
Capital Expenditure .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 -0.000000794 0 0 0 -0.000000159 -0.000000159 -0.000000159 -0.000000159 -0.000000159
Tax Rate, % 0.02486382 0.02486382 0.02486382 0.02486382 0.02486382 0.02486382 0.02486382 0.02486382 0.02486382 0.02486382
EBITAT -126.0 213.6 185.5 -46.1 221.8 93.8 121.4 157.2 203.4 263.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -122.0 216.5 189.0 -44.3 221.5 108.8 133.1 172.3 222.9 288.5
WACC, % 6.25 6.21 6.24 6.3 6.3 6.26 6.26 6.26 6.26 6.26
PV UFCF
SUM PV UFCF 751.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 294
Terminal Value 6,913
Present Terminal Value 5,103
Enterprise Value 5,855
Net Debt 44
Equity Value 5,811
Diluted Shares Outstanding, MM 28
Equity Value Per Share 210.02

What You'll Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real financials for Gimv NV (GIMBBR).
  • Accurate Data: Historical performance data along with forward-looking projections (highlighted in the yellow cells).
  • Flexible Forecasting: Adjust assumptions such as revenue growth, EBITDA percentage, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect the valuation of Gimv NV (GIMBBR).
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for ease of understanding and operation, complete with step-by-step guidance.

Key Features

  • Comprehensive GIMBBR Data: Pre-filled with Gimv NV’s historical financial performance and future projections.
  • Fully Customizable Inputs: Modify revenue growth rates, margins, WACC, tax rates, and capital expenditures as needed.
  • Dynamic Valuation Model: Automatically updates Net Present Value (NPV) and intrinsic value based on your specific inputs.
  • Scenario Testing: Generate various forecast scenarios to explore different valuation results.
  • User-Friendly Design: Intuitive and structured, catering to both professionals and beginners.

How It Works

  1. Step 1: Download the Excel file for Gimv NV (GIMBBR).
  2. Step 2: Examine the pre-filled financial data and forecasts for Gimv NV (GIMBBR).
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Opt for This Calculator?

  • User-Friendly and Accessible: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Effortlessly adjust parameters to suit your financial analysis.
  • Real-Time Insights: Monitor immediate shifts in Gimv NV’s (GIMBBR) valuation as you modify inputs.
  • Preconfigured for Convenience: Comes equipped with Gimv NV’s (GIMBBR) latest financial data for swift evaluations.
  • Endorsed by Industry Experts: Favored by investors and analysts for making well-informed investment choices.

Who Can Benefit from This Product?

  • Investors: Evaluate Gimv NV’s (GIMBBR) valuation prior to making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation procedures and assess various projections.
  • Startup Founders: Gain insights into the valuation methods of prominent public companies like Gimv NV.
  • Consultants: Create comprehensive valuation reports for your clients.
  • Students and Educators: Utilize real-world data to practice and instruct valuation methodologies.

Contents of the Template

  • Pre-Filled DCF Model: Gimv NV's financial data preloaded for immediate analysis.
  • WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Assess Gimv NV's profitability, leverage, and operational efficiency.
  • Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX to suit your analysis.
  • 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.