|
Fiskars Oyj ABP (0L9Q.L) Avaliação DCF
FI | Consumer Cyclical | Apparel - Retail | LSE
|
- ✓ 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
- ✓ Não É Necessária Experiência; Fácil De Seguir
Fiskars Oyj Abp (0L9Q.L) Bundle
Descubra o verdadeiro potencial do Fiskars Oyj ABP (0L9QL) com nossa calculadora DCF avançada! Ajuste as suposições essenciais, explore vários cenários e avalie os efeitos das mudanças na avaliação de Fiskars Oyj ABP (0L9QL) - tudo dentro de um modelo abrangente do Excel.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,116.2 | 1,254.3 | 1,248.4 | 1,129.8 | 1,157.1 | 1,171.0 | 1,185.1 | 1,199.4 | 1,213.9 | 1,228.5 |
| Revenue Growth, % | 0 | 12.37 | -0.47038 | -9.5 | 2.42 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 |
| EBITDA | 161.0 | 209.5 | 196.1 | 177.3 | 126.6 | 172.1 | 174.1 | 176.2 | 178.4 | 180.5 |
| EBITDA, % | 14.42 | 16.7 | 15.71 | 15.69 | 10.94 | 14.69 | 14.69 | 14.69 | 14.69 | 14.69 |
| Depreciation | 64.7 | 61.2 | 59.0 | 66.0 | 82.5 | 66.5 | 67.3 | 68.1 | 68.9 | 69.7 |
| Depreciation, % | 5.8 | 4.88 | 4.73 | 5.84 | 7.13 | 5.67 | 5.67 | 5.67 | 5.67 | 5.67 |
| EBIT | 96.3 | 148.3 | 137.1 | 111.3 | 44.1 | 105.6 | 106.9 | 108.2 | 109.5 | 110.8 |
| EBIT, % | 8.63 | 11.82 | 10.98 | 9.85 | 3.81 | 9.02 | 9.02 | 9.02 | 9.02 | 9.02 |
| Total Cash | 62.5 | 31.5 | 115.8 | 127.3 | 60.8 | 79.4 | 80.4 | 81.3 | 82.3 | 83.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 183.7 | -.1 | -1.3 | 177.2 | .0 | 75.0 | 75.9 | 76.8 | 77.8 | 78.7 |
| Account Receivables, % | 16.46 | -0.00797257 | -0.10413 | 15.68 | 0 | 6.41 | 6.41 | 6.41 | 6.41 | 6.41 |
| Inventories | 207.3 | 306.1 | 363.5 | 364.0 | 330.7 | 311.2 | 315.0 | 318.8 | 322.6 | 326.5 |
| Inventories, % | 18.57 | 24.4 | 29.12 | 32.22 | 28.58 | 26.58 | 26.58 | 26.58 | 26.58 | 26.58 |
| Accounts Payable | 100.2 | 139.3 | 83.9 | 102.1 | 88.4 | 101.8 | 103.1 | 104.3 | 105.6 | 106.8 |
| Accounts Payable, % | 8.98 | 11.11 | 6.72 | 9.04 | 7.64 | 8.7 | 8.7 | 8.7 | 8.7 | 8.7 |
| Capital Expenditure | -30.0 | -34.4 | -48.1 | -50.8 | -52.5 | -42.9 | -43.4 | -43.9 | -44.5 | -45.0 |
| Capital Expenditure, % | -2.69 | -2.74 | -3.85 | -4.5 | -4.54 | -3.66 | -3.66 | -3.66 | -3.66 | -3.66 |
| Tax Rate, % | -46.49 | -46.49 | -46.49 | -46.49 | -46.49 | -46.49 | -46.49 | -46.49 | -46.49 | -46.49 |
| EBITAT | 72.5 | 89.1 | 108.5 | 97.6 | 64.6 | 85.0 | 86.0 | 87.0 | 88.1 | 89.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -183.6 | 240.0 | 7.8 | -48.0 | 291.4 | 66.4 | 106.4 | 107.7 | 109.0 | 110.3 |
| WACC, % | 7.02 | 6.8 | 7.07 | 7.19 | 7.36 | 7.09 | 7.09 | 7.09 | 7.09 | 7.09 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 403.6 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 114 | |||||||||
| Terminal Value | 2,779 | |||||||||
| Present Terminal Value | 1,973 | |||||||||
| Enterprise Value | 2,377 | |||||||||
| Net Debt | 494 | |||||||||
| Equity Value | 1,883 | |||||||||
| Diluted Shares Outstanding, MM | 82 | |||||||||
| Equity Value Per Share | 22.87 |
What You Will Receive
- Authentic FISKA Financial Data: Pre-loaded with Fiskars’ historical and projected figures for thorough analysis.
- Completely Customizable Template: Easily adjust key variables such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Watch Fiskars’ intrinsic value refresh immediately based on your input changes.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Design: Streamlined layout and straightforward instructions suitable for all skill levels.
Key Features
- Customizable Financial Inputs: Adjust essential factors such as revenue growth, EBITDA %, and capital expenditures.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and various other key metrics.
- High-Precision Accuracy: Leverages Fiskars Oyj Abp's (0L9QL) actual financial data for realistic valuation insights.
- Simplified Scenario Analysis: Easily explore different scenarios and evaluate results efficiently.
- Efficiency Boosting Tool: Say goodbye to crafting intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Fiskars Oyj Abp's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Assess the outputs and utilize the results for your investment decisions regarding Fiskars Oyj Abp (0L9QL).
Why Opt for the Fiskars Oyj Abp Calculator?
- Precision: Utilizes accurate Fiskars Oyj Abp (0L9QL) financial data for reliable results.
- Versatility: Crafted for users to easily test and adjust inputs as needed.
- Efficiency: Avoid the complexities of creating a DCF model from the ground up.
- High-Quality: Built with the meticulousness and ease-of-use expected at the CFO level.
- Intuitive: Simple to navigate, even for individuals without extensive financial modeling expertise.
Who Should Use This Product?
- Finance Students: Explore valuation techniques and apply them using actual data.
- Academics: Integrate professional models into your curriculum or research projects.
- Investors: Evaluate your own assumptions and analyze valuation results for Fiskars Oyj Abp (0L9QL) stock.
- Analysts: Enhance your workflow with a ready-to-use, customizable DCF model.
- Small Business Owners: Understand how major public companies like Fiskars Oyj Abp (0L9QL) are evaluated.
Contents of the Fiskars Template
- In-Depth DCF Model: Editable framework featuring comprehensive valuation calculations.
- Current Market Data: Preloaded historical and projected financials for Fiskars Oyj Abp (0L9QL) for thorough analysis.
- Flexible Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Detailed Financial Statements: Complete annual and quarterly reports for enhanced insights.
- Essential Ratios: Integrated analysis focusing on profitability, efficiency, and leverage metrics.
- Interactive Dashboard with Visual Outputs: Charts and tables designed for clear and actionable insights.
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.