|
Avaliação DCF Globaldata plc (data.l)
GB | Industrials | Consulting Services | LSE
|
- ✓ 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
GlobalData Plc (DATA.L) Bundle
Explore o futuro financeiro da GlobalData Plc (Datal) com nossa calculadora DCF! Digite suas suposições de crescimento, margens e despesas para calcular o valor intrínseco do Globaldata PLC (DATAL) e refinar sua estratégia de investimento.
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 | 178.2 | 178.4 | 189.3 | 243.2 | 273.1 | 305.2 | 341.0 | 381.1 | 425.9 | 475.9 |
| Revenue Growth, % | 0 | 0.11223 | 6.11 | 28.47 | 12.29 | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 |
| EBITDA | 36.4 | 51.2 | 54.3 | 80.3 | 88.1 | 87.3 | 97.6 | 109.1 | 121.9 | 136.2 |
| EBITDA, % | 20.43 | 28.7 | 28.68 | 33.02 | 32.26 | 28.62 | 28.62 | 28.62 | 28.62 | 28.62 |
| Depreciation | 22.0 | 18.8 | 13.3 | 16.5 | 16.8 | 26.2 | 29.2 | 32.7 | 36.5 | 40.8 |
| Depreciation, % | 12.35 | 10.54 | 7.03 | 6.78 | 6.15 | 8.57 | 8.57 | 8.57 | 8.57 | 8.57 |
| EBIT | 14.4 | 32.4 | 41.0 | 63.8 | 71.3 | 61.2 | 68.4 | 76.4 | 85.4 | 95.4 |
| EBIT, % | 8.08 | 18.16 | 21.66 | 26.23 | 26.11 | 20.05 | 20.05 | 20.05 | 20.05 | 20.05 |
| Total Cash | 11.2 | 17.7 | 22.6 | 34.0 | 19.8 | 30.1 | 33.7 | 37.6 | 42.1 | 47.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 37.4 | 36.2 | 42.3 | 54.4 | 54.8 | 64.7 | 72.3 | 80.8 | 90.3 | 100.9 |
| Account Receivables, % | 20.99 | 20.29 | 22.35 | 22.37 | 20.07 | 21.21 | 21.21 | 21.21 | 21.21 | 21.21 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 9.6 | 8.6 | 11.1 | 11.2 | 10.8 | 15.0 | 16.8 | 18.8 | 21.0 | 23.4 |
| Accounts Payable, % | 5.39 | 4.82 | 5.86 | 4.61 | 3.95 | 4.93 | 4.93 | 4.93 | 4.93 | 4.93 |
| Capital Expenditure | -2.7 | -5.0 | -1.3 | -2.7 | -4.2 | -4.7 | -5.2 | -5.8 | -6.5 | -7.3 |
| Capital Expenditure, % | -1.52 | -2.8 | -0.68674 | -1.11 | -1.54 | -1.53 | -1.53 | -1.53 | -1.53 | -1.53 |
| Tax Rate, % | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 |
| EBITAT | 6.8 | 25.6 | 31.3 | 50.7 | 52.9 | 43.6 | 48.8 | 54.5 | 60.9 | 68.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1.7 | 39.6 | 39.7 | 52.5 | 64.7 | 59.4 | 66.9 | 74.8 | 83.6 | 93.4 |
| WACC, % | 6.4 | 6.9 | 6.86 | 6.9 | 6.82 | 6.78 | 6.78 | 6.78 | 6.78 | 6.78 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 307.3 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 96 | |||||||||
| Terminal Value | 2,547 | |||||||||
| Present Terminal Value | 1,835 | |||||||||
| Enterprise Value | 2,143 | |||||||||
| Net Debt | 270 | |||||||||
| Equity Value | 1,873 | |||||||||
| Diluted Shares Outstanding, MM | 818 | |||||||||
| Equity Value Per Share | 228.91 |
What You Will Receive
- Customizable Excel Template: A versatile Excel-based DCF Calculator featuring pre-filled financial data for GlobalData Plc (DATAL).
- Authentic Data: Access to historical figures and future projections (indicated in the yellow cells).
- Adaptable Forecasting: Modify key assumptions such as revenue growth, EBITDA margin, and WACC.
- Instant Calculations: Quickly assess how your inputs affect the valuation of GlobalData Plc (DATAL).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for simplicity and accessibility, complete with step-by-step guidance.
Key Features
- Pre-Loaded Data: GlobalData Plc’s historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: View GlobalData Plc’s intrinsic value recalculated in real time.
- Clear Visual Outputs: Dashboard charts illustrate valuation results and key metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template that contains GlobalData Plc’s data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the key metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see recalculated results, including GlobalData Plc’s intrinsic value.
- Step 5: Make well-informed investment decisions or generate comprehensive reports using the results.
Why Choose the GlobalData Plc (DATAL) Calculator?
- Time-Saving: Skip the hassle of building a DCF model from scratch; it's ready for immediate use.
- Enhanced Accuracy: Dependable financial data and formulas minimize valuation errors.
- Fully Customizable: Adjust the model to suit your assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify result analysis.
- Preferred by Professionals: Crafted for experts who prioritize precision and functionality.
Who Should Use This Product?
- Investors: Evaluate GlobalData Plc’s (DATAL) valuation prior to making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess forecasts effectively.
- Startup Founders: Understand the valuation strategies of major firms like GlobalData Plc (DATAL).
- Consultants: Provide clients with comprehensive valuation reports on GlobalData Plc (DATAL).
- Students and Educators: Employ real-time data to enhance learning and practice valuation techniques.
What the Template Contains
- Historical Data: Includes GlobalData Plc’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate GlobalData Plc’s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers such as growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A comprehensive overview of GlobalData Plc’s financials.
- Interactive Dashboard: Visualize valuation results and projections in real-time.
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.