|
Zigup Plc (ZIG.L) DCF Valuation
UK | Industrials | Rental & Leasing 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
Zigup Plc (ZIG.L) Bundle
Streamline your analysis and improve precision with our (ZIGL) DCF Calculator! Equipped with up-to-date Zigup Plc data and customizable parameters, this tool enables you to forecast, evaluate, and assess (ZIGL) just like a seasoned investor.
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 | 779.3 | 1,109.5 | 1,243.6 | 1,489.7 | 1,833.1 | 2,279.0 | 2,833.3 | 3,522.5 | 4,379.2 | 5,444.4 |
| Revenue Growth, % | 0 | 42.36 | 12.08 | 19.8 | 23.05 | 24.32 | 24.32 | 24.32 | 24.32 | 24.32 |
| EBITDA | 240.5 | 291.4 | 363.4 | 396.1 | 445.1 | 625.4 | 777.6 | 966.7 | 1,201.8 | 1,494.1 |
| EBITDA, % | 30.86 | 26.26 | 29.22 | 26.59 | 24.28 | 27.44 | 27.44 | 27.44 | 27.44 | 27.44 |
| Depreciation | 212.1 | 211.8 | 217.9 | 196.5 | 251.3 | 413.5 | 514.1 | 639.1 | 794.6 | 987.8 |
| Depreciation, % | 27.21 | 19.09 | 17.52 | 13.19 | 13.71 | 18.14 | 18.14 | 18.14 | 18.14 | 18.14 |
| EBIT | 28.5 | 79.6 | 145.5 | 199.6 | 193.8 | 211.9 | 263.5 | 327.6 | 407.2 | 506.3 |
| EBIT, % | 3.65 | 7.17 | 11.7 | 13.4 | 10.57 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 |
| Total Cash | 67.8 | 11.2 | 24.6 | 14.1 | 39.8 | 67.5 | 83.9 | 104.3 | 129.7 | 161.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | 366.5 | 456.2 | .0 | 273.9 | 340.5 | 423.4 | 526.3 | 654.4 |
| Account Receivables, % | 0 | 0 | 29.47 | 30.62 | 0 | 12.02 | 12.02 | 12.02 | 12.02 | 12.02 |
| Inventories | 48.8 | 21.5 | 18.7 | 54.5 | 38.3 | 70.4 | 87.5 | 108.8 | 135.3 | 168.2 |
| Inventories, % | 6.26 | 1.94 | 1.5 | 3.66 | 2.09 | 3.09 | 3.09 | 3.09 | 3.09 | 3.09 |
| Accounts Payable | 94.6 | 229.7 | 246.8 | 164.0 | 187.4 | 336.9 | 418.9 | 520.8 | 647.4 | 804.9 |
| Accounts Payable, % | 12.14 | 20.7 | 19.85 | 11.01 | 10.22 | 14.78 | 14.78 | 14.78 | 14.78 | 14.78 |
| Capital Expenditure | -373.8 | -312.8 | -346.7 | -407.3 | -569.3 | -740.4 | -920.4 | -1,144.3 | -1,422.6 | -1,768.7 |
| Capital Expenditure, % | -47.96 | -28.2 | -27.88 | -27.34 | -31.06 | -32.49 | -32.49 | -32.49 | -32.49 | -32.49 |
| Tax Rate, % | 22.88 | 22.88 | 22.88 | 22.88 | 22.88 | 22.88 | 22.88 | 22.88 | 22.88 | 22.88 |
| EBITAT | 17.4 | 83.1 | 114.7 | 157.7 | 149.5 | 168.0 | 208.8 | 259.6 | 322.7 | 401.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -98.4 | 144.3 | -360.5 | -261.5 | 327.3 | -315.4 | -199.4 | -247.8 | -308.1 | -383.1 |
| WACC, % | 7.15 | 8.03 | 7.55 | 7.55 | 7.51 | 7.56 | 7.56 | 7.56 | 7.56 | 7.56 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,161.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -391 | |||||||||
| Terminal Value | -7,027 | |||||||||
| Present Terminal Value | -4,881 | |||||||||
| Enterprise Value | -6,042 | |||||||||
| Net Debt | 742 | |||||||||
| Equity Value | -6,785 | |||||||||
| Diluted Shares Outstanding, MM | 229 | |||||||||
| Equity Value Per Share | -2,960.13 |
What You Will Receive
- Authentic ZIGL Financials: Access to both historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Real-Time Calculations: Intrinsic value and NPV are updated automatically.
- Scenario Exploration: Analyze various scenarios to assess Zigup Plc’s future potential.
- User-Friendly and Professional Design: Tailored for experts while remaining approachable for newcomers.
Key Features
- Authentic Zigup Financial Data: Access reliable pre-loaded historical performance and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted yellow cells such as WACC, growth rates, and profit margins.
- Interactive Calculations: Real-time updates for DCF, Net Present Value (NPV), and cash flow evaluations.
- User-Friendly Dashboard: Intuitive charts and summaries for clear visualization of your valuation outcomes.
- Designed for All Levels: An easy-to-navigate format suitable for investors, CFOs, and consultants alike.
How It Operates
- 1. Access the Template: Download and open the Excel file containing Zigup Plc's (ZIGL) preloaded data.
- 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
- 3. View Immediate Results: The DCF model automatically calculates intrinsic value and NPV.
- 4. Experiment with Scenarios: Assess various forecasts to explore different valuation outcomes.
- 5. Utilize with Assurance: Present professional valuation insights to reinforce your decision-making.
Why Opt for the Zigup Plc (ZIGL) Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses bundled together.
- Tailorable Inputs: Modify yellow-highlighted fields to explore different scenarios.
- In-Depth Analysis: Automatically determines Zigup Plc’s intrinsic value and Net Present Value.
- Preloaded Information: Historical and projected data provide reliable starting points.
- Expert-Level Quality: Perfect for financial analysts, investors, and business consultants.
Who Can Benefit from Zigup Plc (ZIGL)?
- Professional Investors: Create comprehensive and trustworthy valuation models for assessing investment opportunities.
- Corporate Finance Teams: Examine valuation scenarios to inform strategic decision-making within the organization.
- Consultants and Advisors: Equip clients with precise valuation insights for Zigup Plc (ZIGL) stock.
- Students and Educators: Utilize current data to practice and teach financial analysis and modeling skills.
- Tech Enthusiasts: Gain insights into the valuation processes of technology firms like Zigup Plc (ZIGL) in the marketplace.
Contents of the Template
- Preloaded ZIGL Data: Historical and projected financial information, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced spreadsheets designed for calculating intrinsic value and the Weighted Average Cost of Capital.
- Editable Inputs: Cells highlighted in yellow to modify revenue growth, tax rates, and discount rates as needed.
- Financial Statements: Detailed annual and quarterly financial reports for thorough analysis.
- Key Ratios: Metrics for profitability, leverage, and efficiency to assess performance accurately.
- 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.