|
Cushman & Wakefield plc (CWK) DCF Valuation
GB | Real Estate | Real Estate - Services | NYSE
|
- ✓ 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
Cushman & Wakefield plc (CWK) Bundle
Enhance your investment choices with the (CWK) DCF Calculator! Utilize real financial data from Cushman & Wakefield, adjust growth predictions and expenses, and instantly observe how these alterations affect the intrinsic value of (CWK).
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 | 8,751.0 | 7,843.7 | 9,388.7 | 10,105.7 | 9,493.7 | 9,752.6 | 10,018.7 | 10,291.9 | 10,572.6 | 10,861.0 |
| Revenue Growth, % | 0 | -10.37 | 19.7 | 7.64 | -6.06 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 |
| EBITDA | 491.7 | 267.6 | 795.7 | 780.2 | 494.5 | 593.6 | 609.8 | 626.5 | 643.5 | 661.1 |
| EBITDA, % | 5.62 | 3.41 | 8.48 | 7.72 | 5.21 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 |
| Depreciation | 8,555.8 | 7,840.3 | 8,847.3 | 9,644.2 | 243.4 | 7,606.2 | 7,813.7 | 8,026.8 | 8,245.7 | 8,470.6 |
| Depreciation, % | 97.77 | 99.96 | 94.23 | 95.43 | 2.56 | 77.99 | 77.99 | 77.99 | 77.99 | 77.99 |
| EBIT | -8,064.1 | -7,572.7 | -8,051.6 | -8,864.0 | 251.1 | -7,012.6 | -7,203.9 | -7,400.3 | -7,602.2 | -7,809.5 |
| EBIT, % | -92.15 | -96.54 | -85.76 | -87.71 | 2.64 | -71.9 | -71.9 | -71.9 | -71.9 | -71.9 |
| Total Cash | 813.2 | 1,074.8 | 770.7 | 644.5 | 767.7 | 890.8 | 915.1 | 940.0 | 965.7 | 992.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,837.6 | 1,592.7 | 1,794.9 | 1,462.4 | 1,846.1 | 1,840.1 | 1,890.3 | 1,941.8 | 1,994.8 | 2,049.2 |
| Account Receivables, % | 21 | 20.31 | 19.12 | 14.47 | 19.45 | 18.87 | 18.87 | 18.87 | 18.87 | 18.87 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0.0000000127 | 0 | 0 | 0 | 0.00000000255 | 0.00000000255 | 0.00000000255 | 0.00000000255 | 0.00000000255 |
| Accounts Payable | 1,145.3 | 1,054.4 | 1,106.2 | 1,199.0 | 1,157.7 | 1,216.6 | 1,249.8 | 1,283.8 | 1,318.9 | 1,354.8 |
| Accounts Payable, % | 13.09 | 13.44 | 11.78 | 11.86 | 12.19 | 12.47 | 12.47 | 12.47 | 12.47 | 12.47 |
| Capital Expenditure | -80.3 | -41.0 | -53.8 | -50.7 | -51.0 | -59.5 | -61.2 | -62.8 | -64.5 | -66.3 |
| Capital Expenditure, % | -0.91761 | -0.52271 | -0.57303 | -0.5017 | -0.5372 | -0.61045 | -0.61045 | -0.61045 | -0.61045 | -0.61045 |
| Tax Rate, % | -18 | -18 | -18 | -18 | -18 | -18 | -18 | -18 | -18 | -18 |
| EBITAT | -37.7 | -9,455.2 | -5,922.0 | -5,150.6 | 296.3 | -4,658.1 | -4,785.2 | -4,915.7 | -5,049.8 | -5,187.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 7,745.5 | -1,501.9 | 2,721.1 | 4,868.2 | 63.7 | 2,953.5 | 2,950.4 | 3,030.8 | 3,113.5 | 3,198.4 |
| WACC, % | 4.84 | 9.12 | 7.99 | 7.32 | 9.12 | 7.68 | 7.68 | 7.68 | 7.68 | 7.68 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 12,240.0 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 3,310 | |||||||||
| Terminal Value | 79,196 | |||||||||
| Present Terminal Value | 54,706 | |||||||||
| Enterprise Value | 66,946 | |||||||||
| Net Debt | 2,799 | |||||||||
| Equity Value | 64,147 | |||||||||
| Diluted Shares Outstanding, MM | 227 | |||||||||
| Equity Value Per Share | 282.71 |
What You Will Get
- Real CWK Financial Data: Pre-filled with Cushman & Wakefield’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Cushman & Wakefield’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive CWK Data: Pre-loaded with Cushman & Wakefield's historical performance metrics and future outlook estimates.
- Customizable Assumptions: Modify parameters such as revenue growth, operating margins, discount rates, tax implications, and capital investments.
- Interactive Valuation Framework: Real-time updates to Net Present Value (NPV) and intrinsic value based on user-defined inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive Interface: Designed to be straightforward and accessible for both industry experts and newcomers.
How It Works
- Step 1: Download the Excel file for Cushman & Wakefield plc (CWK).
- Step 2: Review the pre-filled financial data and forecasts for Cushman & Wakefield plc (CWK).
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model refresh in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Choose This Calculator for Cushman & Wakefield plc (CWK)?
- User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters effortlessly to suit your evaluation needs.
- Real-Time Adjustments: Observe immediate changes to CWK’s valuation as you modify inputs.
- Pre-Loaded Data: Comes with Cushman & Wakefield's actual financial metrics for swift assessments.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Real Estate Investors: Assess Cushman & Wakefield's (CWK) market position before making investment decisions.
- Corporate Real Estate Executives: Optimize property valuation processes and evaluate strategic decisions.
- Property Developers: Understand the valuation methodologies used by leading firms like Cushman & Wakefield.
- Consultants: Provide comprehensive valuation analyses and reports for clients in the real estate sector.
- Students and Educators: Utilize real estate data to learn and teach valuation principles and practices.
What the Template Contains
- Preloaded CWK Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and 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.