LEM Holding SA (0QKBL) DCF Valuation

Lem Holding SA (0qkb.l) Avaliação DCF

CH | Technology | Hardware, Equipment & Parts | LSE
LEM Holding SA (0QKBL) DCF Valuation
  • ✓ 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

LEM Holding SA (0QKB.L) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Procurando avaliar o valor intrínseco de Lem Holding SA? Nossa calculadora DCF (0QKBL) integra dados do mundo real com extensos recursos de personalização, permitindo refinar suas previsões e aprimorar suas estratégias de investimento.


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 307.9 301.0 373.4 406.4 405.8 436.7 470.0 505.8 544.4 585.8
Revenue Growth, % 0 -2.27 24.07 8.83 -0.14101 7.62 7.62 7.62 7.62 7.62
EBITDA 70.6 75.1 101.1 105.2 93.4 108.2 116.4 125.3 134.9 145.2
EBITDA, % 22.93 24.97 27.07 25.9 23.02 24.78 24.78 24.78 24.78 24.78
Depreciation 14.5 13.7 15.1 14.6 12.4 17.4 18.8 20.2 21.7 23.4
Depreciation, % 4.7 4.57 4.06 3.59 3.05 3.99 3.99 3.99 3.99 3.99
EBIT 56.1 61.4 85.9 90.6 81.1 90.8 97.7 105.1 113.1 121.8
EBIT, % 18.23 20.4 23.01 22.31 19.98 20.78 20.78 20.78 20.78 20.78
Total Cash 19.2 22.4 17.2 21.8 23.7 25.8 27.7 29.8 32.1 34.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 52.1 74.7 73.8 81.1 72.7
Account Receivables, % 16.91 24.83 19.76 19.97 17.92
Inventories 34.9 43.0 50.8 59.5 56.4 59.2 63.7 68.5 73.8 79.4
Inventories, % 11.33 14.27 13.61 14.65 13.89 13.55 13.55 13.55 13.55 13.55
Accounts Payable 19.0 22.5 23.3 33.0 24.9 29.8 32.1 34.6 37.2 40.0
Accounts Payable, % 6.17 7.48 6.25 8.12 6.14 6.83 6.83 6.83 6.83 6.83
Capital Expenditure -15.0 -13.9 -21.5 -26.4 -26.7 -24.7 -26.6 -28.7 -30.8 -33.2
Capital Expenditure, % -4.87 -4.62 -5.76 -6.49 -6.59 -5.67 -5.67 -5.67 -5.67 -5.67
Tax Rate, % 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86
EBITAT 61.2 56.1 72.9 76.8 70.6 81.3 87.5 94.2 101.4 109.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -7.2 28.7 60.4 58.6 59.7 62.1 70.8 76.2 82.0 88.3
WACC, % 7.74 7.71 7.69 7.69 7.7 7.71 7.71 7.71 7.71 7.71
PV UFCF
SUM PV UFCF 301.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 90
Terminal Value 1,578
Present Terminal Value 1,089
Enterprise Value 1,390
Net Debt 72
Equity Value 1,318
Diluted Shares Outstanding, MM 1
Equity Value Per Share 1,155.46

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-populated financial data for LEM Holding SA (0QKBL).
  • Accurate Data: Access to historical figures and forward-looking projections (highlighted in the yellow cells).
  • Flexible Forecasting: Modify key assumptions such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how changes in your inputs affect LEM Holding SA’s (0QKBL) valuation.
  • Professional Resource: Designed for use by investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for simplicity and ease of navigation, complete with step-by-step guidance.

Key Features

  • Real-Life LEM Holding Data: Comes pre-loaded with LEM Holding SA's historical financial data and future projections.
  • Completely Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditure values.
  • Interactive Valuation Model: Automatically refreshes Net Present Value (NPV) and intrinsic value based on your specified inputs.
  • Scenario Analysis: Develop multiple forecasting scenarios to explore various valuation results.
  • User-Friendly Interface: Designed to be intuitive and accessible for both professionals and novices.

How It Works

  1. Step 1: Download the Excel file for LEM Holding SA (0QKBL).
  2. Step 2: Examine the pre-filled financial data and forecasts provided for LEM Holding SA (0QKBL).
  3. Step 3: Adjust key variables such as revenue growth, WACC, and tax rates (highlighted cells) to reflect your assumptions.
  4. Step 4: Observe the DCF model update in real-time as you make changes to the inputs.
  5. Step 5: Review the output data and leverage the insights for your investment strategies.

Why Choose This Calculator?

  • Accurate Data: Up-to-date LEM Holding SA (0QKBL) financials provide dependable valuation results.
  • Customizable: Tailor key inputs such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Pre-existing calculations save you the hassle of building from the ground up.
  • Professional-Grade Tool: Created for use by investors, analysts, and consultants alike.
  • User-Friendly: With its straightforward layout and guided instructions, it's accessible for all users.

Who Should Benefit from LEM Holding SA (0QKBL)?

  • Individual Investors: Make informed choices regarding the purchase or sale of LEM Holding SA (0QKBL) shares.
  • Financial Analysts: Enhance valuation processes with accessible financial models tailored for LEM Holding SA (0QKBL).
  • Consultants: Provide clients with swift and precise valuation insights specific to LEM Holding SA (0QKBL).
  • Business Owners: Gain a deeper understanding of how large companies like LEM Holding SA (0QKBL) are valued to inform your own business strategy.
  • Finance Students: Master valuation techniques by analyzing real-world data and scenarios related to LEM Holding SA (0QKBL).

Contents of the Template

  • Historical Data: Offers LEM Holding SA’s previous financial reports and foundational forecasts.
  • DCF and Levered DCF Models: Comprehensive templates to assess the intrinsic value of LEM Holding SA.
  • WACC Sheet: Pre-constructed calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Adjust essential drivers such as growth rates, EBITDA %, and CAPEX estimates.
  • Quarterly and Annual Statements: A thorough analysis of LEM Holding SA’s financial performance.
  • Interactive Dashboard: Visualize valuation outcomes and projections in real-time.


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.

No products were found matching.