|
International Public Partnerships Limited (INPP.L) DCF Valuation
GB | Financial Services | Asset Management | LSE
|
- ✓ 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
International Public Partnerships Limited (INPP.L) Bundle
Explore the financial prospects of International Public Partnerships Limited (INPPL) with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and expenses to calculate the intrinsic value of International Public Partnerships Limited (INPPL) and inform your investment decisions.
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 | 139.7 | 63.0 | 131.8 | 369.6 | 66.1 | 60.2 | 54.9 | 50.0 | 45.6 | 41.6 |
| Revenue Growth, % | 0 | -54.91 | 109.28 | 180.31 | -82.12 | -8.85 | -8.85 | -8.85 | -8.85 | -8.85 |
| EBITDA | .0 | .0 | .0 | .0 | 1.5 | .3 | .3 | .2 | .2 | .2 |
| EBITDA, % | 0 | 0 | 0 | 0 | 2.3 | 0.4595 | 0.4595 | 0.4595 | 0.4595 | 0.4595 |
| Depreciation | -138.0 | -67.9 | -129.1 | -334.4 | -30.8 | -52.3 | -47.6 | -43.4 | -39.6 | -36.1 |
| Depreciation, % | -98.78 | -107.78 | -97.91 | -90.48 | -46.69 | -86.77 | -86.77 | -86.77 | -86.77 | -86.77 |
| EBIT | 138.0 | 67.9 | 129.1 | 334.4 | 32.4 | 52.5 | 47.9 | 43.7 | 39.8 | 36.3 |
| EBIT, % | 98.78 | 107.78 | 97.91 | 90.48 | 48.99 | 87.23 | 87.23 | 87.23 | 87.23 | 87.23 |
| Total Cash | 45.6 | 44.3 | 56.1 | 92.8 | 128.6 | 32.6 | 29.7 | 27.1 | 24.7 | 22.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 27.3 | 40.8 | 57.4 | 40.3 | 41.8 | 24.3 | 22.2 | 20.2 | 18.4 | 16.8 |
| Account Receivables, % | 19.52 | 64.71 | 43.52 | 10.91 | 63.28 | 40.39 | 40.39 | 40.39 | 40.39 | 40.39 |
| Inventories | -8.0 | .0 | .0 | -3.8 | .0 | -.8 | -.7 | -.7 | -.6 | -.6 |
| Inventories, % | -5.75 | 0.000001587352 | 0.000000758 | -1.02 | 0 | -1.35 | -1.35 | -1.35 | -1.35 | -1.35 |
| Accounts Payable | .0 | 9.3 | 2.3 | .0 | .0 | 2.0 | 1.8 | 1.7 | 1.5 | 1.4 |
| Accounts Payable, % | 0 | 14.79 | 1.74 | 0 | 0 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 |
| Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Rate, % | 0.37189 | 0.37189 | 0.37189 | 0.37189 | 0.37189 | 0.37189 | 0.37189 | 0.37189 | 0.37189 | 0.37189 |
| EBITAT | 138.4 | 67.8 | 129.1 | 334.4 | 32.2 | 52.5 | 47.8 | 43.6 | 39.8 | 36.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -18.8 | -12.3 | -23.6 | 18.6 | -3.9 | 20.5 | 2.1 | 1.9 | 1.8 | 1.6 |
| WACC, % | 5.99 | 5.99 | 5.99 | 5.99 | 5.99 | 5.99 | 5.99 | 5.99 | 5.99 | 5.99 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 25.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 2 | |||||||||
| Terminal Value | 84 | |||||||||
| Present Terminal Value | 63 | |||||||||
| Enterprise Value | 88 | |||||||||
| Net Debt | -64 | |||||||||
| Equity Value | 152 | |||||||||
| Diluted Shares Outstanding, MM | 1,911 | |||||||||
| Equity Value Per Share | 7.93 |
What You Will Receive
- Authentic INPPL Data: Comprehensive financials – including revenue and EBIT – derived from both actual and forecasted figures.
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth percentage, and tax rates.
- Instant Valuation Adjustments: Automatic recalculations to evaluate how changes affect the fair value of International Public Partnerships Limited (INPPL).
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and detailed forecasting.
- Efficient and Accurate: Eliminate the need to build models from the ground up while ensuring precision and adaptability.
Key Features
- Customizable Financial Inputs: Adjust essential variables such as revenue growth, EBITDA margin, and capital expenditures.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional outputs in real-time.
- High Precision Results: Utilizes International Public Partnerships Limited's (INPPL) actual financial data for accurate valuation results.
- Effortless Scenario Analysis: Easily evaluate various assumptions and analyze comparative results.
- Efficiency Booster: Remove the complexity of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine the pre-filled data for International Public Partnerships Limited (INPPL), including historical and projected figures.
- Step 3: Modify the key assumptions (highlighted in yellow) according to your analysis.
- Step 4: Observe the automatic recalculations that reflect the intrinsic value of International Public Partnerships Limited (INPPL).
- Step 5: Utilize the results for making informed investment decisions or for reporting purposes.
Why Opt for This Calculator?
- Precision: Accurate financial data from International Public Partnerships Limited (INPPL) guarantees reliability.
- Versatility: Created to allow users to freely experiment with and adjust inputs.
- Efficiency: Eliminate the need to create a DCF model from the ground up.
- Expert-Level: Crafted with the precision and usability expected at the CFO level.
- Accessible: Intuitive design makes it user-friendly for those without an advanced background in financial modeling.
Who Can Benefit from INPPL's Services?
- Investors: Make informed investment decisions with our expert-grade valuation tools from International Public Partnerships Limited (INPPL).
- Financial Analysts: Streamline your workflow with our ready-to-customize DCF model tailored to INPPL's market.
- Consultants: Effortlessly modify our templates for impactful client presentations or comprehensive reports related to (INPPL).
- Finance Enthusiasts: Enhance your understanding of valuation methods through practical, real-world applications provided by (INPPL).
- Educators and Students: Utilize our resources as a valuable learning aid in finance-focused courses involving (INPPL).
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for International Public Partnerships Limited (INPPL), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to aid in analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios relevant to International Public Partnerships Limited (INPPL).
- Dashboard and Charts: Visual representations of valuation outputs and key assumptions for straightforward result analysis.
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.