|
Wise plc (WISE.L) DCF Valuation
GB | Technology | Information Technology Services | 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
Wise plc (WISE.L) Bundle
Simplify Wise plc (WISEL) valuation with this customizable DCF Calculator! Featuring real Wise plc (WISEL) financials and adjustable forecast inputs, you can test scenarios and uncover Wise plc (WISEL) fair value in minutes.
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 | 302.6 | 421.0 | 563.8 | 986.3 | 1,412.3 | 2,087.3 | 3,084.9 | 4,559.3 | 6,738.4 | 9,958.9 |
| Revenue Growth, % | 0 | 39.13 | 33.92 | 74.94 | 43.19 | 47.79 | 47.79 | 47.79 | 47.79 | 47.79 |
| EBITDA | 35.6 | 60.9 | 62.9 | 166.9 | 520.0 | 380.4 | 562.2 | 831.0 | 1,228.1 | 1,815.1 |
| EBITDA, % | 11.76 | 14.47 | 11.16 | 16.92 | 36.82 | 18.23 | 18.23 | 18.23 | 18.23 | 18.23 |
| Depreciation | 20.6 | 21.7 | 22.9 | 23.2 | 18.3 | 82.1 | 121.4 | 179.4 | 265.1 | 391.8 |
| Depreciation, % | 6.81 | 5.15 | 4.06 | 2.35 | 1.3 | 3.93 | 3.93 | 3.93 | 3.93 | 3.93 |
| EBIT | 15.0 | 39.2 | 40.0 | 143.7 | 501.7 | 298.3 | 440.9 | 651.6 | 963.0 | 1,423.3 |
| EBIT, % | 4.96 | 9.31 | 7.09 | 14.57 | 35.52 | 14.29 | 14.29 | 14.29 | 14.29 | 14.29 |
| Total Cash | 2,191.7 | 1,623.2 | 7,248.7 | 11,483.9 | 1,061.1 | 1,983.5 | 2,931.5 | 4,332.5 | 6,403.3 | 9,463.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | 327.4 | 96.8 | 143.0 | 211.4 | 312.4 | 461.7 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 23.18 | 4.64 | 4.64 | 4.64 | 4.64 | 4.64 |
| Inventories | -54.7 | -58.5 | -108.3 | -31.4 | -145.0 | -269.8 | -398.8 | -589.4 | -871.0 | -1,287.3 |
| Inventories, % | -18.08 | -13.9 | -19.21 | -3.18 | -10.27 | -12.93 | -12.93 | -12.93 | -12.93 | -12.93 |
| Accounts Payable | 5.5 | 3.1 | 10.4 | 8.2 | 7.9 | 24.2 | 35.7 | 52.8 | 78.0 | 115.3 |
| Accounts Payable, % | 1.82 | 0.73634 | 1.84 | 0.83139 | 0.55937 | 1.16 | 1.16 | 1.16 | 1.16 | 1.16 |
| Capital Expenditure | -18.1 | -23.2 | -11.9 | -8.8 | -13.0 | -64.4 | -95.1 | -140.6 | -207.8 | -307.0 |
| Capital Expenditure, % | -5.98 | -5.51 | -2.11 | -0.89222 | -0.92048 | -3.08 | -3.08 | -3.08 | -3.08 | -3.08 |
| Tax Rate, % | 26.34 | 26.34 | 26.34 | 26.34 | 26.34 | 26.34 | 26.34 | 26.34 | 26.34 | 26.34 |
| EBITAT | 11.0 | 29.5 | 30.0 | 111.8 | 369.6 | 223.8 | 330.8 | 488.9 | 722.5 | 1,067.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 73.7 | 29.4 | 98.1 | 47.1 | 160.8 | 613.3 | 451.3 | 667.0 | 985.7 | 1,456.9 |
| WACC, % | 7.25 | 7.25 | 7.25 | 7.25 | 7.25 | 7.25 | 7.25 | 7.25 | 7.25 | 7.25 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,276.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,486 | |||||||||
| Terminal Value | 28,306 | |||||||||
| Present Terminal Value | 19,948 | |||||||||
| Enterprise Value | 23,225 | |||||||||
| Net Debt | -837 | |||||||||
| Equity Value | 24,061 | |||||||||
| Diluted Shares Outstanding, MM | 1,051 | |||||||||
| Equity Value Per Share | 2,288.52 |
What You Will Receive
- Pre-Populated Financial Model: Utilizes Wise plc's (WISEL) actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Instant updates provide immediate feedback as you make adjustments.
- Professional-Grade Template: A polished Excel file crafted for top-tier valuation.
- Flexible and Reusable: Designed for adaptability, enabling ongoing use for thorough forecasting.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Wise plc (WISEL).
- WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with options for input customization.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Examine profitability, leverage, and efficiency ratios specifically for Wise plc (WISEL).
- Interactive Dashboard and Graphs: Visual representations that summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine the pre-filled Wise plc (WISEL) data (both historical and projected).
- Step 3: Modify key assumptions (highlighted in yellow) based on your evaluation.
- Step 4: Observe the automatic recalculations reflecting Wise plc's (WISEL) intrinsic value.
- Step 5: Utilize the results for your investment strategies or reporting needs.
Why Choose This Calculator for Wise plc (WISEL)?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Easily adjust variables to suit your financial analysis.
- Real-Time Updates: Instantly view Wise plc's valuation as you modify parameters.
- Pre-Loaded Data: Comes equipped with Wise plc’s latest financial information for swift evaluations.
- Preferred by Experts: Trusted tool among investors and analysts for making strategic decisions.
Who Can Benefit from Wise plc (WISEL)?
- Finance Students: Discover valuation methods and practice them with real market data.
- Academics: Utilize industry-standard models in your teaching and research initiatives.
- Investors: Validate your investment hypotheses and assess valuation results for Wise plc (WISEL).
- Analysts: Enhance your efficiency with a customizable DCF model designed for your needs.
- Small Business Owners: Understand the evaluation techniques used for major public entities like Wise plc (WISEL).
Contents of the Template
- Historical Data: Contains Wise plc's past financial performance and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates for determining Wise plc's intrinsic value.
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential variables such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: A detailed overview of Wise plc's financial statements.
- Interactive Dashboard: Dynamically visualize valuation outcomes 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.