|
NCR Corporation (0K45.L) Avaliação DCF |
Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
Design Profissional: Modelos Confiáveis E Padrão Da Indústria
Pré-Construídos Para Uso Rápido E Eficiente
Compatível com MAC/PC, totalmente desbloqueado
Não É Necessária Experiência; Fácil De Seguir
NCR Voyix Corporation (0K45.L) Bundle
Revelar o verdadeiro potencial da NCR Corporation (0K45L) com nossa calculadora DCF avançada! Personalize suposições essenciais, explore vários cenários e avalie como os ajustes afetam a avaliação da NCR Corporation (0K45L) - tudo dentro de um modelo conveniente do Excel.
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 | 6,915.0 | 6,207.0 | 7,156.0 | 3,793.0 | 3,830.0 | 3,437.7 | 3,085.6 | 2,769.6 | 2,485.9 | 2,231.3 |
| Revenue Growth, % | 0 | -10.24 | 15.29 | -47 | 0.97548 | -10.24 | -10.24 | -10.24 | -10.24 | -10.24 |
| EBITDA | 878.0 | 528.0 | 1,066.0 | 783.0 | 530.0 | 485.3 | 435.6 | 391.0 | 350.9 | 315.0 |
| EBITDA, % | 12.7 | 8.51 | 14.9 | 20.64 | 13.84 | 14.12 | 14.12 | 14.12 | 14.12 | 14.12 |
| Depreciation | 333.0 | 364.0 | 517.0 | 610.0 | 559.0 | 334.0 | 299.8 | 269.1 | 241.5 | 216.8 |
| Depreciation, % | 4.82 | 5.86 | 7.22 | 16.08 | 14.6 | 9.72 | 9.72 | 9.72 | 9.72 | 9.72 |
| EBIT | 545.0 | 164.0 | 549.0 | 173.0 | -29.0 | 151.3 | 135.8 | 121.9 | 109.4 | 98.2 |
| EBIT, % | 7.88 | 2.64 | 7.67 | 4.56 | -0.75718 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 |
| Total Cash | 509.0 | 338.0 | 742.0 | 238.0 | 283.0 | 253.3 | 227.3 | 204.1 | 183.2 | 164.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,499.0 | 1,117.0 | 959.0 | 550.0 | 481.0 | 551.0 | 494.5 | 443.9 | 398.4 | 357.6 |
| Account Receivables, % | 21.68 | 18 | 13.4 | 14.5 | 12.56 | 16.03 | 16.03 | 16.03 | 16.03 | 16.03 |
| Inventories | 784.0 | 601.0 | 754.0 | 357.0 | 254.0 | 327.3 | 293.8 | 263.7 | 236.7 | 212.4 |
| Inventories, % | 11.34 | 9.68 | 10.54 | 9.41 | 6.63 | 9.52 | 9.52 | 9.52 | 9.52 | 9.52 |
| Accounts Payable | 840.0 | 632.0 | 826.0 | 594.0 | 505.0 | 431.2 | 387.0 | 347.4 | 311.8 | 279.9 |
| Accounts Payable, % | 12.15 | 10.18 | 11.54 | 15.66 | 13.19 | 12.54 | 12.54 | 12.54 | 12.54 | 12.54 |
| Capital Expenditure | -329.0 | -263.0 | -348.0 | -377.0 | -130.0 | -187.0 | -167.8 | -150.6 | -135.2 | -121.3 |
| Capital Expenditure, % | -4.76 | -4.24 | -4.86 | -9.94 | -3.39 | -5.44 | -5.44 | -5.44 | -5.44 | -5.44 |
| Tax Rate, % | -57.59 | -57.59 | -57.59 | -57.59 | -57.59 | -57.59 | -57.59 | -57.59 | -57.59 | -57.59 |
| EBITAT | 901.4 | 219.6 | 187.5 | -80.6 | -45.7 | 101.1 | 90.7 | 81.4 | 73.1 | 65.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -537.6 | 677.6 | 555.5 | 726.4 | 466.3 | 31.1 | 268.5 | 241.0 | 216.3 | 194.2 |
| WACC, % | 12.13 | 12.13 | 6.38 | 3.39 | 12.13 | 9.23 | 9.23 | 9.23 | 9.23 | 9.23 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 715.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 198 | |||||||||
| Terminal Value | 2,738 | |||||||||
| Present Terminal Value | 1,761 | |||||||||
| Enterprise Value | 2,476 | |||||||||
| Net Debt | 2,577 | |||||||||
| Equity Value | -101 | |||||||||
| Diluted Shares Outstanding, MM | 141 | |||||||||
| Equity Value Per Share | -0.72 |
What You Will Receive
- Authentic NCR Data: Preloaded financials – including revenue and EBIT – derived from both actual and projected figures.
- Comprehensive Customization: Modify all key parameters (highlighted cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Adjustments: Automatic recalculations to evaluate the impact of changes on NCR's fair value.
- Flexible Excel Template: Designed for easy modifications, scenario analysis, and detailed forecasting.
- Efficient and Precise: Avoid the hassle of building models from scratch while ensuring accuracy and adaptability.
Key Features
- Real-Time NCR Data: Pre-loaded with NCR Corporation's historical financials and future projections.
- Fully Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your input adjustments.
- Scenario Analysis: Develop multiple forecasting scenarios to explore various valuation possibilities.
- User-Friendly Interface: Intuitive, organized, and suitable for both experienced professionals and newcomers.
How It Functions
- Download the Template: Gain immediate access to the Excel-based NCR DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates NCR Corporation’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Leverage the insights gained to inform your investment or financial analysis.
Why Choose This Calculator for NCR Corporation (0K45L)?
- User-Friendly Interface: Crafted for both novices and seasoned professionals.
- Customizable Inputs: Effortlessly adjust parameters to suit your analysis needs.
- Real-Time Feedback: Observe immediate changes in NCR's valuation as you update inputs.
- Preloaded Financial Data: Comes equipped with NCR’s actual financial information for swift evaluations.
- Relied Upon by Experts: Utilized by investors and analysts for making well-informed decisions.
Who Should Utilize This Product?
- Investors: Accurately assess the fair value of NCR Corporation (0K45L) prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Efficiently modify the template for valuation reports tailored to client needs.
- Entrepreneurs: Acquire valuable insights into financial modeling employed by leading companies.
- Educators: Employ it as a teaching resource to illustrate various valuation methodologies.
Overview of the Template Components
- Historical Data: Provides NCR Corporation's past financial performance and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates for assessing NCR's intrinsic value.
- WACC Sheet: Ready-to-use calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential parameters such as growth rates, EBITDA percentages, and CAPEX estimates.
- Quarterly and Annual Statements: Detailed analysis of NCR Corporation's financials.
- Interactive Dashboard: Dynamically visualize valuation outcomes and forecasts.
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.