Nuveen Churchill Direct Lending Corp. (NCDL) DCF Valuation

Nuveen Churchill Direct Lending Corp. (NCDL) DCF Valuation

US | Financial Services | Asset Management | NYSE
Nuveen Churchill Direct Lending Corp. (NCDL) 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

Nuveen Churchill Direct Lending Corp. (NCDL) Bundle

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

TOTAL:

Evaluate Nuveen Churchill Direct Lending Corp.'s (NCDL) financial outlook like an expert! This (NCDL) DCF Calculator provides pre-filled financial data and complete flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your forecasts.


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 15.9 13.7 37.1 82.2 153.8 258.9 436.0 734.0 1,235.8 2,080.6
Revenue Growth, % 0 -13.69 170.63 121.49 87.13 68.36 68.36 68.36 68.36 68.36
EBITDA 19.1 6.6 37.1 43.0 137.1 201.9 339.9 572.2 963.3 1,621.9
EBITDA, % 120.27 48.36 99.96 52.29 89.17 77.96 77.96 77.96 77.96 77.96
Depreciation 1.9 7.1 .0 39.2 .0 57.5 96.8 163.0 274.5 462.2
Depreciation, % 11.68 51.64 0.04311623 47.71 0 22.21 22.21 22.21 22.21 22.21
EBIT 17.3 -.5 37.1 3.8 137.1 150.4 253.2 426.3 717.7 1,208.3
EBIT, % 108.59 -3.28 99.91 4.59 89.17 58.08 58.08 58.08 58.08 58.08
Total Cash 3.4 12.6 35.2 39.3 67.4 155.4 261.6 440.4 741.4 1,248.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.4 3.0 10.0 14.2 21.7
Account Receivables, % 27.83 21.69 26.83 17.3 14.12
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 -0.00845232 -0.00169046 -0.00169046 -0.00169046 -0.00169046 -0.00169046
Accounts Payable .0 .0 36.4 25.8 35.3 78.9 132.8 223.7 376.5 634.0
Accounts Payable, % 0 0 98.04 31.36 22.96 30.47 30.47 30.47 30.47 30.47
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 0 0 0 0 0 0 0 0 0
EBITAT 9.0 -.1 27.3 1.5 137.1 89.6 150.9 254.1 427.7 720.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 6.4 8.4 56.7 25.9 139.2 156.6 263.5 443.7 747.0 1,257.7
WACC, % 5 4.32 5.74 4.59 6.66 5.26 5.26 5.26 5.26 5.26
PV UFCF
SUM PV UFCF 2,348.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,283
Terminal Value 39,306
Present Terminal Value 30,413
Enterprise Value 32,762
Net Debt -67
Equity Value 32,829
Diluted Shares Outstanding, MM 47
Equity Value Per Share 698.49

Benefits You Will Receive

  • Pre-Filled Financial Model: Utilizes NCDL’s actual data for accurate DCF valuation.
  • Comprehensive Forecast Control: Tailor revenue growth, margins, WACC, and other essential factors.
  • Instantaneous Calculations: Automatic updates let you view results in real-time as you adjust inputs.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for adaptability, enabling multiple uses for thorough forecasting.

Key Features

  • Authentic NCDL Data: Includes comprehensive historical financial information and future projections for Nuveen Churchill Direct Lending Corp.
  • Customizable Input Options: Modify parameters such as revenue growth, profit margins, WACC, tax rates, and capital expenditures.
  • Adaptive Valuation Framework: Real-time adjustments to Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Analysis: Develop various forecast scenarios to evaluate different valuation possibilities.
  • User-Centric Interface: Intuitive design tailored for both professionals and newcomers to finance.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Nuveen Churchill Direct Lending Corp.’s (NCDL) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (e.g., WACC, growth rates, margins).
  • Step 4: Instantly access the recalculated results, including the intrinsic value of Nuveen Churchill Direct Lending Corp. (NCDL).
  • Step 5: Utilize the outputs to make informed investment decisions or create reports.

Why Opt for Nuveen Churchill Direct Lending Corp. (NCDL)?

  • Precision: Leveraging authentic financial data for reliable outcomes.
  • Versatility: Tailored for users to experiment with and adjust variables with ease.
  • Efficiency: Avoid the complexity of constructing a lending model from the ground up.
  • Expert-Level: Crafted with a focus on accuracy and functionality suitable for top-tier professionals.
  • Accessible: Intuitive design, making it simple for users with varying levels of financial expertise.

Who Should Utilize This Product?

  • Institutional Investors: Develop comprehensive and dependable valuation models for analyzing portfolios with NCDL.
  • Corporate Finance Teams: Assess valuation scenarios to inform strategic decisions regarding NCDL.
  • Consultants and Advisors: Offer clients precise valuation insights related to Nuveen Churchill Direct Lending Corp. (NCDL).
  • Students and Educators: Engage with real-world data to enhance learning and practice in financial modeling with NCDL.
  • Financial Enthusiasts: Gain insights into how direct lending corporations like Nuveen Churchill Direct Lending Corp. (NCDL) are valued in the market.

Contents of the Template

  • Preloaded NCDL Data: Historical and forecasted financial data, including revenue, EBITDA, and capital investments.
  • DCF and WACC Models: High-quality worksheets designed for calculating intrinsic value and the Weighted Average Cost of Capital.
  • Editable Inputs: Cells highlighted in yellow for adjusting revenue growth rates, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
  • Key Ratios: Ratios for profitability, leverage, and efficiency to assess performance metrics.
  • Dashboard and Charts: Visual representations of valuation results and underlying 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.