|
Avaliação DCF da César Entertainment, Inc. (CZR) |
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
Caesars Entertainment, Inc. (CZR) Bundle
Projetado para precisão, nossa calculadora DCF (CZR) permite avaliar a avaliação da Caesars Entertainment, Inc. com dados financeiros do mundo real e completa flexibilidade para modificar todos os parâmetros essenciais para projeções aprimoradas.
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 | 3,474.0 | 9,570.0 | 10,821.0 | 11,528.0 | 11,245.0 | 14,538.7 | 18,797.1 | 24,302.8 | 31,421.1 | 40,624.3 |
| Revenue Growth, % | 0.00 | 175.47 | 13.07 | 6.53 | -2.45 | 29.29 | 29.29 | 29.29 | 29.29 | 29.29 |
| EBITDA | 193.0 | 2,832.0 | 3,066.0 | 3,555.0 | 3,577.0 | 3,668.1 | 4,742.5 | 6,131.6 | 7,927.5 | 10,249.5 |
| EBITDA, % | 5.56 | 29.59 | 28.33 | 30.84 | 31.81 | 25.23 | 25.23 | 25.23 | 25.23 | 25.23 |
| Depreciation | 597.0 | 1,165.0 | 1,259.0 | 1,261.0 | 1,324.0 | 1,852.2 | 2,394.7 | 3,096.2 | 4,003.0 | 5,175.5 |
| Depreciation, % | 17.18 | 12.17 | 11.63 | 10.94 | 11.77 | 12.74 | 12.74 | 12.74 | 12.74 | 12.74 |
| EBIT | -404.0 | 1,667.0 | 1,807.0 | 2,294.0 | 2,253.0 | 1,815.9 | 2,347.8 | 3,035.4 | 3,924.5 | 5,074.0 |
| EBIT, % | -11.63 | 17.42 | 16.70 | 19.90 | 20.04 | 12.49 | 12.49 | 12.49 | 12.49 | 12.49 |
| Total Cash | 1,758.0 | 1,070.0 | 1,038.0 | 1,005.0 | 866.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 342.0 | 472.0 | 611.0 | 608.0 | 470.0 | 869.4 | 1,124.1 | 1,453.3 | 1,879.0 | 2,429.3 |
| Account Receivables, % | 9.84 | 4.93 | 5.65 | 5.27 | 4.18 | 5.98 | 5.98 | 5.98 | 5.98 | 5.98 |
| Inventories | 44.0 | 42.0 | 59.0 | 46.0 | 45.0 | 88.7 | 114.7 | 148.2 | 191.7 | 247.8 |
| Inventories, % | 1.27 | 0.44 | 0.55 | 0.40 | 0.40 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 |
| Accounts Payable | 167.0 | 254.0 | 314.0 | 408.0 | 296.0 | 481.2 | 622.2 | 804.4 | 1,040.0 | 1,344.7 |
| Accounts Payable, % | 4.81 | 2.65 | 2.90 | 3.54 | 2.63 | 3.31 | 3.31 | 3.31 | 3.31 | 3.31 |
| Capital Expenditure | -198.0 | -832.0 | -963.0 | -1,294.0 | -1,296.0 | -1,339.0 | -1,731.2 | -2,238.3 | -2,893.9 | -3,741.5 |
| Capital Expenditure, % | -5.70 | -8.69 | -8.90 | -11.22 | -11.53 | -9.21 | -9.21 | -9.21 | -9.21 | -9.21 |
| Tax Rate, % | -7.72 | 22.30 | 7.26 | 1410.00 | -124.19 | 261.53 | 261.53 | 261.53 | 261.53 | 261.53 |
| EBITAT | -435.2 | 1,295.2 | 1,675.9 | -30,051.4 | 5,051.1 | -2,933.2 | -3,792.3 | -4,903.1 | -6,339.2 | -8,196.0 |
| Depreciation | 597.0 | 1,165.0 | 1,259.0 | 1,261.0 | 1,324.0 | 1,852.2 | 2,394.7 | 3,096.2 | 4,003.0 | 5,175.5 |
| Changes in Account Receivables | -399.4 | -254.7 | -329.2 | -425.7 | -550.3 | |||||
| Changes in Inventories | -43.7 | -26.0 | -33.5 | -43.5 | -56.1 | |||||
| Changes in Accounts Payable | 185.2 | 141.0 | 182.2 | 235.6 | 304.7 | |||||
| Capital Expenditure | -198.0 | -832.0 | -963.0 | -1,294.0 | -1,296.0 | -1,339.0 | -1,731.2 | -2,238.3 | -2,893.9 | -3,741.5 |
| UFCF | -255.2 | 1,587.2 | 1,875.9 | -29,974.4 | 5,106.1 | -2,677.8 | -3,268.4 | -4,225.8 | -5,463.6 | -7,063.7 |
| WACC, % | 10.86 | 9.16 | 10.31 | 3.24 | 10.86 | 8.89 | 8.89 | 8.89 | 8.89 | 8.89 |
| PV UFCF | -2,459.2 | -2,756.5 | -3,273.0 | -3,886.2 | -4,614.2 | |||||
| SUM PV UFCF | -16,989.1 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -7,310.9 | |||||||||
| Terminal Value | -135,638.8 | |||||||||
| Present Terminal Value | -88,602.1 | |||||||||
| Enterprise Value | -105,591.2 | |||||||||
| Net Debt | 24,196.0 | |||||||||
| Equity Value | -129,787.2 | |||||||||
| Diluted Shares Outstanding, MM | 215.0 | |||||||||
| Equity Value Per Share | -603.66 |
What You Will Get
- Pre-Filled Financial Model: Caesars Entertainment’s actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
- Instant Calculations: Automatic updates ensure you see results as you make changes.
- Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.
Key Features
- Real-Life CZR Data: Pre-filled with Caesars Entertainment's historical financials and future projections.
- Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures as needed.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Testing: Develop multiple forecast scenarios to evaluate various valuation outcomes.
- User-Friendly Design: Intuitive, organized, and crafted for both professionals and newcomers.
How It Works
- Download the Template: Gain immediate access to the Excel-based CZR DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model automatically recalculates Caesars Entertainment’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose This Calculator?
- Accuracy: Utilizes real Caesars Entertainment financials for precise data.
- Flexibility: Allows users to experiment and adjust inputs as needed.
- Time-Saving: Eliminate the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Simple to navigate, even for those without extensive financial modeling skills.
Who Should Use This Product?
- Casino Management Students: Discover operational strategies and apply them using real-world case studies.
- Researchers: Integrate industry-specific models into your academic projects or papers.
- Investors: Validate your investment hypotheses and evaluate valuation scenarios for Caesars Entertainment, Inc. (CZR).
- Market Analysts: Enhance your analysis with a ready-to-use, customizable financial model.
- Entrepreneurs: Understand the metrics used to assess large entertainment corporations like Caesars Entertainment, Inc. (CZR).
What the Template Contains
- Historical Data: Includes Caesars Entertainment's past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Caesars Entertainment's intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Caesars Entertainment's financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.