|
Prima Meat Packers, Ltd. (2281.T) 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
Prima Meat Packers, Ltd. (2281.T) Bundle
Projetado para precisão, nossa calculadora DCF [2281T] permite avaliar a avaliação da Prima Meat Packers, Ltd. Usando dados financeiros do mundo real, fornecendo flexibilidade para modificar todos os parâmetros essenciais para projeções aprimoradas.
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 | 418,060.0 | 433,572.0 | 419,591.0 | 430,740.0 | 448,429.0 | 456,556.4 | 464,831.0 | 473,255.6 | 481,833.0 | 490,565.7 |
| Revenue Growth, % | 0 | 3.71 | -3.22 | 2.66 | 4.11 | 1.81 | 1.81 | 1.81 | 1.81 | 1.81 |
| EBITDA | 25,477.0 | 31,535.0 | 23,606.0 | 20,977.0 | 25,130.0 | 26,907.0 | 27,394.7 | 27,891.2 | 28,396.7 | 28,911.4 |
| EBITDA, % | 6.09 | 7.27 | 5.63 | 4.87 | 5.6 | 5.89 | 5.89 | 5.89 | 5.89 | 5.89 |
| Depreciation | 9,839.0 | 10,059.0 | 10,639.0 | 11,295.0 | 11,511.0 | 11,321.0 | 11,526.2 | 11,735.1 | 11,947.8 | 12,164.3 |
| Depreciation, % | 2.35 | 2.32 | 2.54 | 2.62 | 2.57 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 |
| EBIT | 15,638.0 | 21,476.0 | 12,967.0 | 9,682.0 | 13,619.0 | 15,586.0 | 15,868.5 | 16,156.1 | 16,448.9 | 16,747.0 |
| EBIT, % | 3.74 | 4.95 | 3.09 | 2.25 | 3.04 | 3.41 | 3.41 | 3.41 | 3.41 | 3.41 |
| Total Cash | 13,907.0 | 12,968.0 | 12,556.0 | 10,861.0 | 15,358.0 | 13,930.7 | 14,183.2 | 14,440.2 | 14,702.0 | 14,968.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 42,303.0 | 43,433.0 | 44,102.0 | 46,469.0 | 52,590.0 | 48,543.7 | 49,423.5 | 50,319.3 | 51,231.2 | 52,159.8 |
| Account Receivables, % | 10.12 | 10.02 | 10.51 | 10.79 | 11.73 | 10.63 | 10.63 | 10.63 | 10.63 | 10.63 |
| Inventories | 19,765.0 | 20,584.0 | 23,413.0 | 26,971.0 | 31,983.0 | 25,977.2 | 26,448.0 | 26,927.4 | 27,415.4 | 27,912.3 |
| Inventories, % | 4.73 | 4.75 | 5.58 | 6.26 | 7.13 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 |
| Accounts Payable | 44,988.0 | 47,958.0 | 49,644.0 | 49,287.0 | 58,856.0 | 53,162.5 | 54,126.0 | 55,107.0 | 56,105.7 | 57,122.6 |
| Accounts Payable, % | 10.76 | 11.06 | 11.83 | 11.44 | 13.12 | 11.64 | 11.64 | 11.64 | 11.64 | 11.64 |
| Capital Expenditure | -14,383.0 | -10,393.0 | -15,610.0 | -20,571.0 | -16,660.0 | -16,480.5 | -16,779.2 | -17,083.3 | -17,392.9 | -17,708.1 |
| Capital Expenditure, % | -3.44 | -2.4 | -3.72 | -4.78 | -3.72 | -3.61 | -3.61 | -3.61 | -3.61 | -3.61 |
| Tax Rate, % | 44.22 | 44.22 | 44.22 | 44.22 | 44.22 | 44.22 | 44.22 | 44.22 | 44.22 | 44.22 |
| EBITAT | 8,995.6 | 13,880.6 | 8,341.9 | 7,392.8 | 7,596.1 | 9,932.0 | 10,112.0 | 10,295.3 | 10,481.9 | 10,671.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -12,628.4 | 14,567.6 | 1,558.9 | -8,165.2 | 883.1 | 9,131.1 | 4,472.0 | 4,553.0 | 4,635.5 | 4,719.5 |
| WACC, % | 4.6 | 4.64 | 4.64 | 4.72 | 4.58 | 4.64 | 4.64 | 4.64 | 4.64 | 4.64 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 24,414.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 4,814 | |||||||||
| Terminal Value | 182,563 | |||||||||
| Present Terminal Value | 145,542 | |||||||||
| Enterprise Value | 169,957 | |||||||||
| Net Debt | 8,458 | |||||||||
| Equity Value | 161,499 | |||||||||
| Diluted Shares Outstanding, MM | 50 | |||||||||
| Equity Value Per Share | 3,213.71 |
What You Will Receive
- Authentic 2281T Financial Data: Pre-loaded with Prima Meat Packers, Ltd.'s historical and forecasted figures for accurate analysis.
- Completely Customizable Template: Easily adjust vital inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: View updates on Prima Meat Packers, Ltd.'s intrinsic value in real-time as you make modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants in need of reliable DCF results.
- Intuitive Design: Straightforward layout and clear guidance suitable for users of all experience levels.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Prima Meat Packers, Ltd. (2281T).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable inputs specific to the meat processing industry.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates based on market conditions.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Prima Meat Packers, Ltd. (2281T).
- Interactive Dashboard and Charts: Visual outputs provide a concise summary of key valuation metrics for straightforward analysis.
How It Functions
- Step 1: Download the Excel file.
- Step 2: Examine the pre-filled data for Prima Meat Packers, Ltd. (2281T) (historical and projected).
- Step 3: Modify key assumptions (highlighted in yellow) based on your analysis.
- Step 4: Observe automatic updates for the intrinsic value of Prima Meat Packers, Ltd. (2281T).
- Step 5: Utilize the results for investment strategies or reporting purposes.
Why Choose This Calculator for Prima Meat Packers, Ltd. (2281T)?
- Accurate Data: Real financial figures from Prima Meat Packers, Ltd. ensure trustworthy valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations remove the hassle of starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the meat industry.
- User-Friendly: The intuitive design and step-by-step guidance make it accessible for users of all experience levels.
Who Can Benefit from This Product?
- Food Industry Students: Acquire skills in valuation methods and practice with authentic market data.
- Researchers: Utilize industry-standard models in your academic projects or studies.
- Investors: Evaluate your predictions and assess the valuation metrics for Prima Meat Packers, Ltd. (2281T).
- Market Analysts: Enhance your efficiency with a customizable DCF model designed for your needs.
- Entrepreneurs: Discover how major public firms like Prima Meat Packers, Ltd. (2281T) are analyzed in the market.
Components of the Template
- Historical Data: Contains Prima Meat Packers' past financial performance and initial forecasts.
- DCF and Levered DCF Models: Comprehensive templates to determine the intrinsic value of Prima Meat Packers (2281T).
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize key factors such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: A detailed overview of Prima Meat Packers' financial data.
- 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.