|
SES-OMAGOTAG SOCIÉTÉ ANOMYME (0OA4.L) DCF Avaliação |
- ✓ 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
VusionGroup (0OA4.L) Bundle
Simplifique sua análise e melhore a precisão com a nossa calculadora DCF (0OA4L)! Equipado com dados reais do SES-Imgotag Société Anonyme e suposições personalizáveis, essa ferramenta permite que você preveja, avalie e valorize o SES-Immogotag como um investidor experiente.
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 | 247.6 | 290.3 | 422.9 | 620.9 | 802.0 | 1,080.5 | 1,455.7 | 1,961.2 | 2,642.3 | 3,559.9 |
| Revenue Growth, % | 0 | 17.24 | 45.68 | 46.82 | 29.17 | 34.73 | 34.73 | 34.73 | 34.73 | 34.73 |
| EBITDA | .5 | 15.3 | 28.7 | 58.9 | 145.3 | 86.1 | 116.0 | 156.3 | 210.6 | 283.7 |
| EBITDA, % | 0.18337 | 5.27 | 6.8 | 9.49 | 18.11 | 7.97 | 7.97 | 7.97 | 7.97 | 7.97 |
| Depreciation | 14.7 | 19.8 | 23.5 | 27.2 | 36.5 | 58.9 | 79.3 | 106.9 | 144.0 | 194.0 |
| Depreciation, % | 5.93 | 6.81 | 5.56 | 4.38 | 4.55 | 5.45 | 5.45 | 5.45 | 5.45 | 5.45 |
| EBIT | -14.2 | -4.5 | 5.2 | 31.7 | 108.7 | 27.2 | 36.7 | 49.4 | 66.6 | 89.7 |
| EBIT, % | -5.75 | -1.54 | 1.23 | 5.1 | 13.56 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 |
| Total Cash | 73.1 | 88.6 | 89.8 | 33.9 | 199.9 | 241.3 | 325.1 | 438.0 | 590.2 | 795.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 82.8 | 87.2 | 136.9 | 109.2 | 131.7 | 280.7 | 378.2 | 509.5 | 686.4 | 924.8 |
| Account Receivables, % | 33.46 | 30.04 | 32.38 | 17.6 | 16.42 | 25.98 | 25.98 | 25.98 | 25.98 | 25.98 |
| Inventories | 68.3 | 106.1 | 138.3 | 164.4 | 125.0 | 300.2 | 404.4 | 544.9 | 734.1 | 989.0 |
| Inventories, % | 27.57 | 36.54 | 32.72 | 26.49 | 15.59 | 27.78 | 27.78 | 27.78 | 27.78 | 27.78 |
| Accounts Payable | 77.4 | 48.0 | 156.4 | 155.9 | 148.5 | 277.5 | 373.8 | 503.7 | 678.6 | 914.2 |
| Accounts Payable, % | 31.26 | 16.53 | 37 | 25.11 | 18.51 | 25.68 | 25.68 | 25.68 | 25.68 | 25.68 |
| Capital Expenditure | -38.8 | -32.5 | -34.8 | -51.0 | -87.5 | -117.2 | -157.9 | -212.7 | -286.6 | -386.1 |
| Capital Expenditure, % | -15.68 | -11.19 | -8.24 | -8.21 | -10.91 | -10.85 | -10.85 | -10.85 | -10.85 | -10.85 |
| Tax Rate, % | 15.55 | 15.55 | 15.55 | 15.55 | 15.55 | 15.55 | 15.55 | 15.55 | 15.55 | 15.55 |
| EBITAT | -10.5 | -3.5 | 3.6 | 23.4 | 91.8 | 20.7 | 27.8 | 37.5 | 50.5 | 68.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -108.4 | -87.8 | 18.8 | .6 | 50.4 | -232.8 | -156.1 | -210.3 | -283.3 | -381.7 |
| WACC, % | 7.85 | 7.86 | 7.84 | 7.85 | 7.87 | 7.85 | 7.85 | 7.85 | 7.85 | 7.85 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -988.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -389 | |||||||||
| Terminal Value | -6,654 | |||||||||
| Present Terminal Value | -4,559 | |||||||||
| Enterprise Value | -5,548 | |||||||||
| Net Debt | -17 | |||||||||
| Equity Value | -5,531 | |||||||||
| Diluted Shares Outstanding, MM | 18 | |||||||||
| Equity Value Per Share | -309.06 |
What You Will Receive
- Authentic SES-imagotag Data: Preloaded financial information – from revenue to EBIT – based on current and projected metrics.
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Updates: Automatic recalibrations to assess the effects of changes on SES-imagotag's fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and in-depth forecasts.
- Efficient and Precise: Avoid the hassle of building models from the ground up while ensuring accuracy and adaptability.
Key Features
- Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for SES-imagotag (0OA4L).
- WACC Calculator: A pre-configured Weighted Average Cost of Capital sheet with adjustable input parameters.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for SES-imagotag (0OA4L).
- Visual Dashboard and Charts: Graphical representations that highlight essential valuation metrics for straightforward analysis.
How It Operates
- 1. Access the Template: Download and open the Excel file containing SES-imagotag’s preloaded data.
- 2. Adjust Assumptions: Modify key parameters such as growth rates, WACC, and capital expenditures.
- 3. View Immediate Results: The DCF model automatically calculates intrinsic value and NPV.
- 4. Evaluate Scenarios: Compare various forecasts to assess different valuation results.
- 5. Utilize with Assurance: Present expert valuation insights to back your decisions effectively.
Why Choose SES-imagotag's Solutions?
- Time-Saving: Forget the hassle of starting from scratch – our tools are ready to deploy.
- Enhanced Precision: Access to reliable data and precise algorithms minimizes valuation errors.
- Completely Customizable: Adapt our solutions to suit your unique assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify data analysis for better decision-making.
- Preferred by Industry Experts: Built for professionals who prioritize accuracy and ease of use.
Who Can Benefit from This Product?
- Investors: Accurately assess the fair value of SES-imagotag Société Anonyme (0OA4L) prior to making investment choices.
- CFOs: Utilize a top-tier DCF model for comprehensive financial reporting and analysis.
- Consultants: Effortlessly customize the template for client valuation reports.
- Entrepreneurs: Acquire insights into financial modeling practices applied by leading corporations.
- Educators: Employ it as a resource to illustrate various valuation methodologies.
Contents of the Template
- Pre-Filled DCF Model: SES-imagotag's financial data preloaded for immediate application.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Assess SES-imagotag's profitability, leverage, and operational efficiency.
- Customizable Inputs: Modify assumptions such as growth rates, profit margins, and CAPEX to suit your specific scenarios.
- Financial Statements: Access annual and quarterly reports for thorough analysis.
- Interactive Dashboard: Effortlessly visualize essential valuation metrics and outcomes.
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.