|
Vietnam Enterprise Investments Limited (VEIL.L) DCF Valuation
VN | 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
Vietnam Enterprise Investments Limited (VEIL.L) Bundle
Explore the financial prospects of Vietnam Enterprise Investments Limited (VEILL) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Vietnam Enterprise Investments Limited (VEILL) 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 | 37.8 | 265.9 | 669.4 | -728.7 | 130.2 | 130.2 | 130.2 | 130.2 | 130.2 | 130.2 |
| Revenue Growth, % | 0 | 603.79 | 151.77 | -208.84 | -117.86 | 0 | 0 | 0 | 0 | 0 |
| EBITDA | .0 | .3 | .6 | .0 | -4.3 | -.8 | -.8 | -.8 | -.8 | -.8 |
| EBITDA, % | 0.09326841 | 0.13088 | 0.0862307 | 0 | -3.33 | -0.60413 | -0.60413 | -0.60413 | -0.60413 | -0.60413 |
| Depreciation | -35.3 | -262.3 | -667.4 | 726.5 | -131.2 | -127.9 | -127.9 | -127.9 | -127.9 | -127.9 |
| Depreciation, % | -93.48 | -98.65 | -99.69 | -99.7 | -100.77 | -98.3 | -98.3 | -98.3 | -98.3 | -98.3 |
| EBIT | 35.4 | 262.6 | 668.0 | -726.5 | 126.8 | 127.4 | 127.4 | 127.4 | 127.4 | 127.4 |
| EBIT, % | 93.57 | 98.78 | 99.78 | 99.7 | 97.44 | 97.85 | 97.85 | 97.85 | 97.85 | 97.85 |
| Total Cash | 7.5 | 19.6 | 7.8 | 11.5 | 8.1 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.0 | .7 | 2.3 | 2.0 | 3.6 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
| Account Receivables, % | 2.55 | 0.27361 | 0.34539 | -0.27722 | 2.75 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 |
| Inventories | -1,162.5 | -1,407.7 | -2,061.6 | -1,282.2 | .0 | -52.1 | -52.1 | -52.1 | -52.1 | -52.1 |
| Inventories, % | -3076.94 | -529.4 | -307.95 | 175.96 | 0 | -40 | -40 | -40 | -40 | -40 |
| Accounts Payable | 2.1 | 2.4 | 3.2 | 2.2 | 2.3 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 |
| Accounts Payable, % | 5.61 | 0.88458 | 0.47289 | -0.29903 | 1.74 | 1.68 | 1.68 | 1.68 | 1.68 | 1.68 |
| 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 | 35.4 | 262.6 | 668.0 | -726.5 | 126.8 | 127.4 | 127.4 | 127.4 | 127.4 | 127.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,163.7 | 246.0 | 653.7 | -780.1 | -1,288.0 | 53.5 | -.6 | -.6 | -.6 | -.6 |
| WACC, % | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 47.6 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | -1 | |||||||||
| Terminal Value | -8 | |||||||||
| Present Terminal Value | -5 | |||||||||
| Enterprise Value | 43 | |||||||||
| Net Debt | -8 | |||||||||
| Equity Value | 51 | |||||||||
| Diluted Shares Outstanding, MM | 205 | |||||||||
| Equity Value Per Share | 24.74 |
What You Will Receive
- Authentic VEILL Financial Data: Pre-loaded with Vietnam Enterprise Investments Limited’s historical and projected figures for accurate analysis.
- Fully Customizable Template: Effortlessly adjust key metrics such as revenue growth, WACC, and EBITDA percentages.
- Instant Calculations: Instantly view updates to the intrinsic value of VEILL based on your input changes.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants who require precise DCF outcomes.
- Intuitive Design: Easy-to-navigate format with straightforward instructions suitable for all skill levels.
Key Features
- Authentic VEILL Data: Pre-loaded with Vietnam Enterprise Investments Limited's historical financials and future projections.
- Fully Customizable Parameters: Tailor revenue growth, profit margins, WACC, tax rates, and capital expenditures to your needs.
- Dynamic Valuation Framework: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your specified inputs.
- Scenario Analysis: Develop multiple forecasting scenarios to evaluate various valuation possibilities.
- User-Friendly Interface: Intuitive, organized, and suitable for both seasoned professionals and newcomers.
How It Functions
- Step 1: Download the Excel file for Vietnam Enterprise Investments Limited (VEILL).
- Step 2: Examine the pre-filled financial data and projections for VEILL.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Review the outputs and leverage the insights for your investment decisions.
Why Choose the VEILL Calculator?
- Designed for Industry Experts: A sophisticated tool tailored for analysts, CFOs, and investment consultants.
- Accurate Data Insights: Vietnam Enterprise Investments Limited’s (VEILL) historical and projected financial data preloaded for precision.
- Flexible Scenario Analysis: Effortlessly model various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Easy-to-follow instructions walk you through each step of the process.
Who Is This Product Suitable For?
- Investors: Utilize a sophisticated valuation tool to make informed decisions with (VEILL).
- Financial Analysts: Streamline your workflow with a customizable DCF model designed for (VEILL).
- Consultants: Effortlessly modify the template for impactful client presentations or reports related to (VEILL).
- Finance Enthusiasts: Enhance your knowledge of valuation techniques with practical examples from (VEILL).
- Educators and Students: Employ this tool as a hands-on resource in finance courses focused on (VEILL).
Contents of the Template
- Historical Data: Includes Vietnam Enterprise Investments Limited's (VEILL) past financials and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates for calculating the intrinsic value of Vietnam Enterprise Investments Limited (VEILL).
- WACC Sheet: Pre-constructed calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential drivers such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough analysis of Vietnam Enterprise Investments Limited's (VEILL) financials.
- Interactive Dashboard: Dynamically visualize valuation results and projections.
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.