|
British Land Company plc (BLND.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
Compatível com MAC/PC, totalmente desbloqueado
Não É Necessária Experiência; Fácil De Seguir
British Land Company Plc (BLND.L) Bundle
Avalie as perspectivas financeiras da British Land Company Plc como um especialista! Esta calculadora DCF (BLNDL) vem com dados financeiros pré-preenchidos e oferece a flexibilidade para modificar o crescimento da receita, o WACC, as margens e outras suposições críticas para se alinhar às suas projeções.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 520.0 | 412.0 | 418.0 | 575.0 | 454.0 | 450.8 | 447.7 | 444.5 | 441.4 | 438.3 |
| Revenue Growth, % | 0 | -20.77 | 1.46 | 37.56 | -21.04 | -0.69915 | -0.69915 | -0.69915 | -0.69915 | -0.69915 |
| EBITDA | 270.0 | 1,047.0 | -944.0 | 122.0 | 454.0 | 156.1 | 155.0 | 153.9 | 152.9 | 151.8 |
| EBITDA, % | 51.92 | 254.13 | -225.84 | 21.22 | 100 | 34.63 | 34.63 | 34.63 | 34.63 | 34.63 |
| Depreciation | 4.0 | .0 | .0 | .0 | .0 | .7 | .7 | .7 | .7 | .7 |
| Depreciation, % | 0.76923 | 0 | 0 | 0 | 0 | 0.15385 | 0.15385 | 0.15385 | 0.15385 | 0.15385 |
| EBIT | 266.0 | 1,047.0 | -944.0 | 122.0 | 454.0 | 155.4 | 154.3 | 153.3 | 152.2 | 151.1 |
| EBIT, % | 51.15 | 254.13 | -225.84 | 21.22 | 100 | 34.47 | 34.47 | 34.47 | 34.47 | 34.47 |
| Total Cash | 154.0 | 111.0 | 125.0 | 88.0 | 57.0 | 103.1 | 102.4 | 101.6 | 100.9 | 100.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 48.0 | 52.0 | 22.0 | 22.0 | 36.0 | 35.0 | 34.8 | 34.6 | 34.3 | 34.1 |
| Account Receivables, % | 9.23 | 12.62 | 5.26 | 3.83 | 7.93 | 7.77 | 7.77 | 7.77 | 7.77 | 7.77 |
| Inventories | 26.0 | 18.0 | 22.0 | 22.0 | 22.0 | 21.0 | 20.9 | 20.7 | 20.6 | 20.4 |
| Inventories, % | 5 | 4.37 | 5.26 | 3.83 | 4.85 | 4.66 | 4.66 | 4.66 | 4.66 | 4.66 |
| Accounts Payable | 55.0 | 74.0 | 113.0 | 85.0 | 69.0 | 77.1 | 76.6 | 76.1 | 75.5 | 75.0 |
| Accounts Payable, % | 10.58 | 17.96 | 27.03 | 14.78 | 15.2 | 17.11 | 17.11 | 17.11 | 17.11 | 17.11 |
| Capital Expenditure | -172.0 | -259.0 | -209.0 | -312.0 | -216.0 | -223.4 | -221.8 | -220.3 | -218.8 | -217.2 |
| Capital Expenditure, % | -33.08 | -62.86 | -50 | -54.26 | -47.58 | -49.56 | -49.56 | -49.56 | -49.56 | -49.56 |
| Tax Rate, % | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 |
| EBITAT | 260.4 | 1,047.0 | -947.7 | -8.1 | 448.7 | 123.3 | 122.5 | 121.6 | 120.8 | 119.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 73.4 | 811.0 | -1,091.7 | -348.1 | 202.7 | -89.3 | -98.8 | -98.2 | -97.5 | -96.8 |
| WACC, % | 7.42 | 7.45 | 7.45 | 5.71 | 7.43 | 7.09 | 7.09 | 7.09 | 7.09 | 7.09 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -392.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -99 | |||||||||
| Terminal Value | -1,938 | |||||||||
| Present Terminal Value | -1,376 | |||||||||
| Enterprise Value | -1,768 | |||||||||
| Net Debt | 2,785 | |||||||||
| Equity Value | -4,553 | |||||||||
| Diluted Shares Outstanding, MM | 965 | |||||||||
| Equity Value Per Share | -471.79 |
What You Will Receive
- Authentic British Land Data: Preloaded financial metrics – from revenue to EBIT – derived from actual and projected data.
- Comprehensive Customization: Modify all key parameters (yellow cells) such as WACC, growth percentage, and tax rates.
- Immediate Valuation Adjustments: Automatic recalculations to assess the impact of changes on British Land's fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and detailed forecasts.
- Efficiency and Precision: Bypass the hassle of building models from scratch while ensuring accuracy and adaptability.
Key Features
- 🔍 Real-Life BLNDL Financials: Pre-populated historical and projected data for British Land Company Plc.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (highlighted cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas compute the intrinsic value of British Land Company Plc using the Discounted Cash Flow approach.
- ⚡ Instant Results: Immediately visualize the valuation of British Land Company Plc after making any adjustments.
- Scenario Analysis: Analyze and compare various financial outcomes for different assumptions side-by-side.
How It Functions
- Download: Obtain the pre-configured Excel file containing British Land Company Plc’s (BLNDL) financial data.
- Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and compare results instantly.
- Make Decisions: Leverage the valuation outcomes to shape your investment strategy.
Why Choose This Calculator for British Land Company Plc (BLNDL)?
- Accurate Data: Up-to-date financial information from British Land ensures trustworthy valuation outcomes.
- Customizable: Tailor key inputs like growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations save you from starting your analysis from ground zero.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants alike.
- User-Friendly: An intuitive design paired with clear, step-by-step guidance makes it accessible for everyone.
Who Can Benefit from This Product?
- Individual Investors: Make well-informed decisions regarding the purchase or sale of British Land Company Plc (BLNDL) shares.
- Financial Analysts: Enhance valuation procedures with pre-built financial models tailored for British Land Company Plc (BLNDL).
- Consultants: Provide clients with timely and accurate valuation insights for British Land Company Plc (BLNDL).
- Business Owners: Gain an understanding of how large entities like British Land Company Plc (BLNDL) are appraised to inform your own business strategy.
- Finance Students: Master valuation methodologies through the analysis of real-world data and scenarios involving British Land Company Plc (BLNDL).
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for British Land Company Plc (BLNDL), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A specific sheet dedicated to the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that outline the intrinsic value with thorough calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to aid in analysis.
- Key Ratios: A comprehensive set of ratios covering profitability, leverage, and efficiency for British Land Company Plc (BLNDL).
- Dashboard and Charts: A visual overview of valuation outcomes and assumptions to facilitate easy analysis of results.
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.