Moneysupermarket.com Group PLC (MONYL) DCF Valuation

Moneysupermarket.com Group PLC (MONY.L) DCF Valuation

GB | Communication Services | Internet Content & Information | LSE
Moneysupermarket.com Group PLC (MONYL) 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

Moneysupermarket.com Group PLC (MONY.L) Bundle

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

TOTAL:

Engineered for accuracy, our (MONYL) DCF Calculator enables you to evaluate Moneysupermarket.com Group PLC's valuation using real-world financial insights, 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 388.4 344.9 316.7 387.6 432.1 447.8 464.0 480.8 498.2 516.3
Revenue Growth, % 0 -11.2 -8.18 22.39 11.48 3.62 3.62 3.62 3.62 3.62
EBITDA 139.3 111.3 96.3 115.5 131.8 142.2 147.4 152.7 158.3 164.0
EBITDA, % 35.87 32.27 30.41 29.8 30.5 31.77 31.77 31.77 31.77 31.77
Depreciation 20.9 20.8 23.5 26.5 34.6 30.2 31.3 32.4 33.6 34.8
Depreciation, % 5.38 6.03 7.42 6.84 8.01 6.74 6.74 6.74 6.74 6.74
EBIT 118.4 90.5 72.8 89.0 97.2 112.1 116.1 120.4 124.7 129.2
EBIT, % 30.48 26.24 22.99 22.96 22.49 25.03 25.03 25.03 25.03 25.03
Total Cash 24.2 23.6 12.5 16.6 16.6 22.5 23.3 24.2 25.1 26.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 47.4 45.1 65.3 63.5 79.3
Account Receivables, % 12.2 13.08 20.62 16.38 18.35
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0.00000029 0.000000316 0.000000258 0.000000231 0.000000219 0.000000219 0.000000219 0.000000219 0.000000219
Accounts Payable 46.3 42.1 35.9 36.4 51.2 50.8 52.6 54.5 56.5 58.5
Accounts Payable, % 11.92 12.21 11.34 9.39 11.85 11.34 11.34 11.34 11.34 11.34
Capital Expenditure -15.2 -10.6 -9.8 -11.4 -11.0 -13.9 -14.4 -15.0 -15.5 -16.1
Capital Expenditure, % -3.91 -3.07 -3.09 -2.94 -2.55 -3.11 -3.11 -3.11 -3.11 -3.11
Tax Rate, % 21.06 21.06 21.06 21.06 21.06 21.06 21.06 21.06 21.06 21.06
EBITAT 96.6 70.9 54.2 71.1 76.7 88.1 91.3 94.6 98.1 101.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 101.2 79.2 41.5 88.5 99.3 111.0 107.4 111.2 115.3 119.5
WACC, % 7.7 7.69 7.67 7.69 7.69 7.69 7.69 7.69 7.69 7.69
PV UFCF
SUM PV UFCF 453.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 122
Terminal Value 2,143
Present Terminal Value 1,480
Enterprise Value 1,932
Net Debt 44
Equity Value 1,888
Diluted Shares Outstanding, MM 539
Equity Value Per Share 350.28

What You Will Receive

  • Genuine MONYL Financials: Access to both historical and projected data for precise valuation.
  • Customizable Inputs: Adjust parameters like WACC, tax rates, revenue growth, and capital expenditures.
  • Real-Time Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Moneysupermarket.com Group PLC’s future outlook.
  • User-Friendly Design: Designed for professionals while remaining accessible to newcomers.

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as revenue growth, EBITDA percentages, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
  • High-Precision Results: Leverages Moneysupermarket.com Group PLC’s actual financial data for accurate valuation analyses.
  • Simplified Scenario Testing: Easily analyze various assumptions and evaluate their outcomes.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Moneysupermarket.com Group PLC's (MONYL) data.
  • Step 2: Navigate through the filled-in sheets to familiarize yourself with the key metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Immediately see the updated results, including Moneysupermarket.com Group PLC's (MONYL) intrinsic value.
  • Step 5: Use the outcomes to make informed investment choices or generate detailed reports.

Why Choose Moneysupermarket.com Group PLC's Calculator?

  • Time-Saving: Skip the hassle of building a DCF model from the ground up – our calculator is ready to go.
  • Enhanced Accuracy: Use dependable financial data and formulas to minimize valuation mistakes.
  • Completely Customizable: Adjust the model to suit your unique assumptions and forecasts.
  • Easy to Understand: Intuitive charts and outputs simplify result analysis.
  • Preferred by Professionals: Crafted for experts who prioritize both accuracy and user-friendliness.

Who Can Benefit from This Product?

  • Investors: Effectively evaluate the fair value of Moneysupermarket.com Group PLC (MONYL) prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
  • Consultants: Easily customize the template for client valuation reports.
  • Entrepreneurs: Acquire valuable insights into the financial modeling practices of leading companies.
  • Educators: Implement it as a resource to teach valuation techniques and methodologies.

Contents of the Template

  • Preloaded MONYL Data: Historical and forecasted financial information, encompassing revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional templates for determining intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Cells highlighted in yellow for modifying revenue growth, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financials for in-depth analysis.
  • Key Ratios: Metrics for profitability, leverage, and efficiency to assess performance.
  • Dashboard and Charts: Visual representations of valuation results and assumptions.


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.

No products were found matching.