|
Avaliação DCF do Liberty Braves Group (BATRK) |
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
Compatível com MAC/PC, totalmente desbloqueado
Não É Necessária Experiência; Fácil De Seguir
The Liberty Braves Group (BATRK) Bundle
Projetado para precisão, nossa calculadora DCF (BATRK) permite avaliar a avaliação do Liberty Braves Group usando dados financeiros atualizados e fornece flexibilidade completa para modificar todos os parâmetros essenciais para previsão aprimorada.
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 | 178.0 | 563.7 | 588.0 | 640.7 | 662.7 | 856.1 | 1,105.9 | 1,428.6 | 1,845.4 | 2,383.9 |
| Revenue Growth, % | 0 | 216.69 | 4.31 | 8.96 | 3.45 | 29.18 | 29.18 | 29.18 | 29.18 | 29.18 |
| EBITDA | -59.0 | 92.2 | 69.8 | -20.5 | -11.9 | -17.0 | -22.0 | -28.4 | -36.6 | -47.3 |
| EBITDA, % | -33.15 | 16.35 | 11.86 | -3.2 | -1.8 | -1.99 | -1.99 | -1.99 | -1.99 | -1.99 |
| Depreciation | 69.0 | 71.0 | 71.7 | 71.0 | 62.8 | 144.0 | 186.1 | 240.3 | 310.5 | 401.0 |
| Depreciation, % | 38.76 | 12.6 | 12.19 | 11.08 | 9.48 | 16.82 | 16.82 | 16.82 | 16.82 | 16.82 |
| EBIT | -128.0 | 21.2 | -1.9 | -91.5 | -74.7 | -161.0 | -208.0 | -268.7 | -347.1 | -448.4 |
| EBIT, % | -71.91 | 3.75 | -0.32908 | -14.28 | -11.28 | -18.81 | -18.81 | -18.81 | -18.81 | -18.81 |
| Total Cash | 151.0 | 142.0 | 151.0 | 125.1 | 110.1 | 294.3 | 380.1 | 491.0 | 634.3 | 819.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 30.0 | 40.0 | 70.2 | 62.9 | 50.0 | 91.2 | 117.8 | 152.2 | 196.6 | 253.9 |
| Account Receivables, % | 16.85 | 7.1 | 11.94 | 9.82 | 7.54 | 10.65 | 10.65 | 10.65 | 10.65 | 10.65 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 18.0 | 35.0 | 54.7 | 73.1 | 63.7 | 79.9 | 103.2 | 133.3 | 172.2 | 222.4 |
| Accounts Payable, % | 10.11 | 6.21 | 9.31 | 11.41 | 9.61 | 9.33 | 9.33 | 9.33 | 9.33 | 9.33 |
| Capital Expenditure | -81.0 | -35.0 | -18.0 | -69.0 | -86.0 | -134.5 | -173.7 | -224.4 | -289.8 | -374.4 |
| Capital Expenditure, % | -45.51 | -6.21 | -3.06 | -10.78 | -12.98 | -15.71 | -15.71 | -15.71 | -15.71 | -15.71 |
| Tax Rate, % | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 |
| EBITAT | -86.1 | 70.2 | -2.1 | -88.7 | -84.4 | -149.5 | -193.1 | -249.5 | -322.3 | -416.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -110.1 | 113.2 | 41.1 | -61.1 | -104.1 | -165.0 | -184.1 | -237.8 | -307.2 | -396.8 |
| WACC, % | 6.55 | 6.81 | 6.81 | 6.79 | 6.81 | 6.75 | 6.75 | 6.75 | 6.75 | 6.75 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,034.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -405 | |||||||||
| Terminal Value | -8,512 | |||||||||
| Present Terminal Value | -6,139 | |||||||||
| Enterprise Value | -7,173 | |||||||||
| Net Debt | 611 | |||||||||
| Equity Value | -7,784 | |||||||||
| Diluted Shares Outstanding, MM | 61 | |||||||||
| Equity Value Per Share | -127.14 |
What You'll Receive
- Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-filled financial data for The Liberty Braves Group (BATRK).
- Accurate Historical Data: Access to past performance data and future projections (highlighted in the yellow cells).
- Forecast Customization: Modify key assumptions such as revenue growth rates, EBITDA %, and WACC.
- Real-Time Calculations: Instantly observe how your inputs influence The Liberty Braves Group's (BATRK) valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive User Interface: Organized for clarity and ease of navigation, complete with step-by-step guidance.
Key Features
- Pre-Loaded Data: The Liberty Braves Group's historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: Watch the intrinsic value of The Liberty Braves Group (BATRK) update in real time.
- Clear Visual Outputs: Interactive dashboard charts showcase valuation results and essential metrics.
- Built for Accuracy: A professional-grade tool designed for analysts, investors, and finance professionals.
How It Operates
- 1. Access the Template: Download and open the Excel file featuring The Liberty Braves Group's (BATRK) preloaded data.
- 2. Adjust Assumptions: Modify essential parameters such as growth rates, WACC, and capital expenditures.
- 3. Get Instant Results: The DCF model automatically calculates the intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various projections to assess different valuation outcomes.
- 5. Present with Assurance: Deliver professional valuation insights to reinforce your investment decisions.
Why Choose This Calculator for The Liberty Braves Group (BATRK)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and consultants.
- Accurate Data: Historical and projected financials for The Liberty Braves Group preloaded for precision.
- What-If Analysis: Effortlessly explore various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance to help you navigate the analysis effectively.
Who Can Benefit from This Product?
- Investors: Accurately assess the fair value of The Liberty Braves Group (BATRK) prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Effortlessly customize the template for client valuation reports.
- Entrepreneurs: Acquire valuable insights into the financial modeling practices of major corporations.
- Educators: Employ it as a teaching aid to illustrate various valuation techniques.
Contents of the Template
- Pre-Filled Data: Contains The Liberty Braves Group's historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specialized sheet for computing WACC based on user-defined inputs.
- Key Financial Ratios: Assess The Liberty Braves Group’s profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Intuitive Dashboard: Visualizations and tables that summarize essential valuation 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.