Bunzl plc (BNZLL) DCF Valuation

Bunzl plc (bnzl.l) Avaliação DCF

GB | Consumer Defensive | Food Distribution | LSE
Bunzl plc (BNZLL) 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

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

Bunzl plc (BNZL.L) Bundle

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

TOTAL:

Otimize seu tempo e melhore a precisão com a nossa calculadora DCF (BNZLL)! Utilizando dados reais da Bunzl PLC e suposições personalizáveis, essa ferramenta permite prever, analisar e avaliar Bunzl como um investidor qualificado.


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 10,111.1 10,285.1 12,039.5 11,797.1 11,776.4 12,264.8 12,773.5 13,303.3 13,855.0 14,429.6
Revenue Growth, % 0 1.72 17.06 -2.01 -0.17547 4.15 4.15 4.15 4.15 4.15
EBITDA 896.2 909.0 1,033.9 1,179.3 1,220.8 1,144.4 1,191.8 1,241.3 1,292.7 1,346.3
EBITDA, % 8.86 8.84 8.59 10 10.37 9.33 9.33 9.33 9.33 9.33
Depreciation 272.1 277.7 317.9 342.8 384.1 348.3 362.7 377.8 393.5 409.8
Depreciation, % 2.69 2.7 2.64 2.91 3.26 2.84 2.84 2.84 2.84 2.84
EBIT 624.1 631.3 716.0 836.5 836.7 796.1 829.1 863.5 899.3 936.6
EBIT, % 6.17 6.14 5.95 7.09 7.1 6.49 6.49 6.49 6.49 6.49
Total Cash 944.3 776.9 1,504.0 1,426.1 1,432.9 1,315.8 1,370.4 1,427.2 1,486.4 1,548.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,306.3 1,173.3 1,266.0 1,287.3 1,541.7
Account Receivables, % 12.92 11.41 10.52 10.91 13.09
Inventories 1,432.2 1,474.0 1,748.6 1,621.1 1,760.9 1,759.1 1,832.1 1,908.1 1,987.2 2,069.6
Inventories, % 14.16 14.33 14.52 13.74 14.95 14.34 14.34 14.34 14.34 14.34
Accounts Payable 1,080.4 1,216.6 1,440.9 1,290.1 1,392.9 1,404.2 1,462.5 1,523.1 1,586.3 1,652.1
Accounts Payable, % 10.69 11.83 11.97 10.94 11.83 11.45 11.45 11.45 11.45 11.45
Capital Expenditure -33.1 -32.7 -46.7 -58.3 -54.4 -48.8 -50.8 -52.9 -55.1 -57.4
Capital Expenditure, % -0.32736 -0.31794 -0.38789 -0.49419 -0.46194 -0.39786 -0.39786 -0.39786 -0.39786 -0.39786
Tax Rate, % 25.71 25.71 25.71 25.71 25.71 25.71 25.71 25.71 25.71 25.71
EBITAT 482.9 491.5 535.3 630.1 621.6 604.4 629.4 655.6 682.7 711.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -936.2 963.9 663.5 870.0 659.9 1,015.2 866.8 902.7 940.2 979.2
WACC, % 4.6 4.61 4.57 4.57 4.56 4.58 4.58 4.58 4.58 4.58
PV UFCF
SUM PV UFCF 4,121.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 999
Terminal Value 38,681
Present Terminal Value 30,918
Enterprise Value 35,039
Net Debt 2,290
Equity Value 32,749
Diluted Shares Outstanding, MM 337
Equity Value Per Share 9,732.32

What You Will Receive

  • Authentic Bunzl Data: Comprehensive financial information – from revenue to EBIT – based on actual and projected data.
  • Complete Customization: Modify all key parameters (yellow cells) such as WACC, growth %, and tax rates to suit your analysis.
  • Immediate Valuation Updates: Automatic recalculations to assess the effects of changes on Bunzl's fair value.
  • Flexible Excel Template: Designed for quick modifications, scenario analyses, and extensive projections.
  • Efficient and Precise: Eliminate the need to build models from the ground up while ensuring accuracy and adaptability.

Key Features

  • Advanced DCF Calculator: Features comprehensive unlevered and levered DCF valuation models tailored for Bunzl plc (BNZLL).
  • WACC Calculator: Ready-to-use Weighted Average Cost of Capital template with adjustable parameters.
  • Customizable Forecast Assumptions: Update growth rates, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Bunzl plc (BNZLL).
  • Interactive Dashboard and Charts: Visual representations highlight key valuation metrics for straightforward analysis.

How It Functions

  • 1. Access the Template: Download and open the Excel file containing Bunzl plc’s preloaded data.
  • 2. Modify Assumptions: Adjust crucial inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Real-Time Results: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Multiple Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Present with Confidence: Share professional valuation insights that back your decisions.

Why Opt for This Calculator?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses bundled together.
  • Flexible Inputs: Modify yellow-highlighted fields to explore different scenarios.
  • In-Depth Analysis: Automatically computes Bunzl plc’s intrinsic value and Net Present Value.
  • Preloaded Information: Includes historical and projected data for reliable starting points.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants alike.

Who Can Benefit from This Product?

  • Individual Investors: Make well-informed decisions regarding the purchase or sale of Bunzl plc (BNZLL) shares.
  • Financial Analysts: Enhance valuation processes with comprehensive, readily available financial models.
  • Consultants: Provide clients with timely and precise valuation insights related to Bunzl plc (BNZLL).
  • Business Owners: Gain an understanding of how large entities like Bunzl plc (BNZLL) are valued to refine your own business strategies.
  • Finance Students: Explore valuation methodologies using actual data and real-life case studies involving Bunzl plc (BNZLL).

Contents of the Template

  • Preloaded BNZLL Data: Historical and projected financial information, covering revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Expert-level worksheets designed for calculating intrinsic value and the Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted fields for modifying revenue growth, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
  • Key Ratios: Metrics for profitability, leverage, and efficiency to assess performance.
  • Dashboard and Charts: Visual summaries displaying 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.

No products were found matching.