|
Jungfraubahn Holding AG (0qng.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
- ✓ Não É Necessária Experiência; Fácil De Seguir
Jungfraubahn Holding AG (0QNG.L) Bundle
Avalie Jungfraubahn Holding AG da AG como um especialista! Esta calculadora DCF (0QNGL) fornece dados financeiros pré-preenchidos e permite personalizar totalmente o crescimento da receita, o WACC, as margens e outras suposições essenciais para se alinhar com suas previsões.
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 | 186.3 | 94.9 | 97.0 | 169.0 | 278.1 | 341.9 | 420.5 | 517.1 | 635.8 | 781.9 |
| Revenue Growth, % | 0 | -49.07 | 2.26 | 74.18 | 64.51 | 22.97 | 22.97 | 22.97 | 22.97 | 22.97 |
| EBITDA | 103.1 | 22.6 | 40.6 | 49.8 | 140.5 | 137.4 | 169.0 | 207.8 | 255.6 | 314.3 |
| EBITDA, % | 55.36 | 23.79 | 41.81 | 29.47 | 50.53 | 40.19 | 40.19 | 40.19 | 40.19 | 40.19 |
| Depreciation | 35.5 | 33.5 | 39.6 | 42.3 | 39.8 | 91.9 | 113.0 | 139.0 | 170.9 | 210.2 |
| Depreciation, % | 19.03 | 35.25 | 40.81 | 25.03 | 14.3 | 26.88 | 26.88 | 26.88 | 26.88 | 26.88 |
| EBIT | 67.7 | -10.9 | 1.0 | 7.5 | 100.8 | 45.5 | 56.0 | 68.8 | 84.6 | 104.1 |
| EBIT, % | 36.33 | -11.46 | 0.99855 | 4.44 | 36.23 | 13.31 | 13.31 | 13.31 | 13.31 | 13.31 |
| Total Cash | 67.4 | 20.0 | 17.8 | 41.3 | 31.3 | 76.1 | 93.6 | 115.1 | 141.5 | 174.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 16.5 | 11.5 | 11.7 | 26.2 | 19.5 | 38.0 | 46.7 | 57.5 | 70.7 | 86.9 |
| Account Receivables, % | 8.85 | 12.13 | 12.08 | 15.5 | 7.02 | 11.12 | 11.12 | 11.12 | 11.12 | 11.12 |
| Inventories | 2.7 | 3.2 | 2.5 | 2.7 | 3.2 | 7.0 | 8.6 | 10.6 | 13.0 | 16.0 |
| Inventories, % | 1.45 | 3.42 | 2.62 | 1.6 | 1.15 | 2.05 | 2.05 | 2.05 | 2.05 | 2.05 |
| Accounts Payable | 38.2 | 46.3 | 24.4 | 20.0 | 31.3 | 80.4 | 98.9 | 121.6 | 149.5 | 183.9 |
| Accounts Payable, % | 20.52 | 48.78 | 25.18 | 11.85 | 11.26 | 23.52 | 23.52 | 23.52 | 23.52 | 23.52 |
| Capital Expenditure | -118.6 | -123.7 | -65.4 | -29.1 | -37.5 | -178.9 | -220.1 | -270.6 | -332.8 | -409.2 |
| Capital Expenditure, % | -63.63 | -130.34 | -67.36 | -17.2 | -13.47 | -52.33 | -52.33 | -52.33 | -52.33 | -52.33 |
| Tax Rate, % | 20.9 | 20.9 | 20.9 | 20.9 | 20.9 | 20.9 | 20.9 | 20.9 | 20.9 | 20.9 |
| EBITAT | 53.0 | -8.6 | -3.0 | 6.2 | 79.7 | 29.1 | 35.7 | 43.9 | 54.0 | 66.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -11.1 | -86.4 | -50.2 | .4 | 99.5 | -31.2 | -63.1 | -77.7 | -95.5 | -117.4 |
| WACC, % | 7.49 | 7.5 | 7.18 | 7.51 | 7.5 | 7.44 | 7.44 | 7.44 | 7.44 | 7.44 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -300.1 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -122 | |||||||||
| Terminal Value | -3,088 | |||||||||
| Present Terminal Value | -2,158 | |||||||||
| Enterprise Value | -2,458 | |||||||||
| Net Debt | 86 | |||||||||
| Equity Value | -2,544 | |||||||||
| Diluted Shares Outstanding, MM | 6 | |||||||||
| Equity Value Per Share | -437.30 |
What You Will Receive
- Authentic Jungfraubahn Data: Pre-populated financial metrics – from revenue to EBIT – derived from actual and projected figures.
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Adjustments: Automatic updates to assess the impact of changes on the fair value of Jungfraubahn Holding AG (0QNGL).
- Flexible Excel Template: Designed for easy edits, scenario analysis, and in-depth projections.
- Efficient and Precise: Eliminate the need to create models from scratch while ensuring accuracy and adaptability.
Key Features
- Comprehensive Historical Data: Access Jungfraubahn Holding AG’s (0QNGL) past financial statements along with pre-filled forecasts.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
- Real-Time Insights: Instantly view the recalculated intrinsic value of Jungfraubahn Holding AG (0QNGL).
- Visual Data Representation: Interactive dashboard charts present valuation results and essential metrics clearly.
- Engineered for Precision: A high-quality tool designed for analysts, investors, and financial professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring Jungfraubahn Holding AG’s (0QNGL) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the key metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view the recalculated results, which include Jungfraubahn Holding AG’s (0QNGL) intrinsic value.
- Step 5: Use the outputs to make informed investment decisions or to generate comprehensive reports.
Why Opt for This Calculator?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and consultants.
- Accurate Financial Data: Includes Jungfraubahn Holding AG's historical and projected financials for precision.
- Flexible Scenario Analysis: Easily simulate various forecasts and assumptions.
- Clear Results: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance to navigate the calculations seamlessly.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Jungfraubahn Holding AG (0QNGL) stock.
- Financial Analysts: Optimize valuation processes with ready-to-use financial models for Jungfraubahn Holding AG (0QNGL).
- Consultants: Provide accurate and timely valuation insights for clients regarding Jungfraubahn Holding AG (0QNGL).
- Business Owners: Gain insights into how companies like Jungfraubahn Holding AG (0QNGL) are valued to inform your strategic planning.
- Finance Students: Explore valuation techniques using real-world data and case studies related to Jungfraubahn Holding AG (0QNGL).
What the Template Includes
- Preloaded Jungfraubahn Holding AG Data: Historical and projected financial information, covering revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade spreadsheets designed for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells to modify revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial statements for in-depth analysis.
- Key Ratios: Profitability, leverage, and efficiency metrics for performance assessment.
- Dashboard and Charts: Visual overviews 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.