DHT Holdings, Inc. (DHT) DCF Valuation

DHT Holdings, Inc. (DHT) DCF Avaliação

BM | Energy | Oil & Gas Midstream | NYSE
DHT Holdings, Inc. (DHT) 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

DHT Holdings, Inc. (DHT) Bundle

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

TOTAL:

Seja você um investidor ou analista, esta calculadora DHT DCF é sua ferramenta essencial para uma avaliação precisa. Pré -carregado com dados reais da DHT Holdings, Inc., você pode ajustar as previsões e observar os efeitos em tempo real.


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 691.0 295.9 454.1 560.6 571.8 600.9 631.4 663.5 697.3 732.8
Revenue Growth, % 0 -57.19 53.5 23.43 2 5.09 5.09 5.09 5.09 5.09
EBITDA 450.4 124.2 210.7 304.0 324.4 317.9 334.0 351.0 368.9 387.7
EBITDA, % 65.18 41.99 46.39 54.23 56.73 52.9 52.9 52.9 52.9 52.9
Depreciation 124.2 128.6 123.3 108.9 111.9 153.3 161.1 169.3 177.9 187.0
Depreciation, % 17.98 43.48 27.14 19.43 19.57 25.52 25.52 25.52 25.52 25.52
EBIT 326.2 -4.4 87.4 195.1 212.5 164.5 172.9 181.7 191.0 200.7
EBIT, % 47.2 -1.49 19.25 34.81 37.16 27.39 27.39 27.39 27.39 27.39
Total Cash 68.6 60.7 125.9 74.7 78.1 102.3 107.6 113.0 118.8 124.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 30.1 30.4 59.5 75.8 53.7
Account Receivables, % 4.35 10.26 13.09 13.53 9.39
Inventories 11.9 33.4 33.1 33.8 37.7 39.5 41.6 43.7 45.9 48.2
Inventories, % 1.72 11.29 7.28 6.03 6.59 6.58 6.58 6.58 6.58 6.58
Accounts Payable 2.8 11.1 14.6 9.2 23.4 15.8 16.6 17.4 18.3 19.2
Accounts Payable, % 0.40678 3.76 3.21 1.64 4.1 2.62 2.62 2.62 2.62 2.62
Capital Expenditure -27.6 -174.6 -10.1 -128.2 -97.0 -126.3 -132.7 -139.5 -146.5 -154.0
Capital Expenditure, % -3.99 -59.02 -2.23 -22.88 -16.97 -21.02 -21.02 -21.02 -21.02 -21.02
Tax Rate, % 0.38008 0.38008 0.38008 0.38008 0.38008 0.38008 0.38008 0.38008 0.38008 0.38008
EBITAT 325.0 -4.6 86.0 194.3 211.7 163.6 171.9 180.7 189.9 199.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 382.6 -64.1 173.8 152.4 259.0 174.0 196.1 206.0 216.5 227.5
WACC, % 5.54 5.54 5.52 5.54 5.54 5.54 5.54 5.54 5.54 5.54
PV UFCF
SUM PV UFCF 864.5
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 237
Terminal Value 15,407
Present Terminal Value 11,768
Enterprise Value 12,633
Net Debt 331
Equity Value 12,301
Diluted Shares Outstanding, MM 161
Equity Value Per Share 76.20

What You Will Receive

  • Comprehensive Financial Model: DHT’s actual data provides an accurate basis for DCF valuation.
  • Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential parameters.
  • Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, facilitating repeated use for in-depth forecasts.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for DHT Holdings, Inc. (DHT).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
  • Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to DHT Holdings, Inc. (DHT).
  • Visual Dashboard and Charts: Provides graphical representations summarizing essential valuation metrics for straightforward analysis.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based DHT DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically recalculates DHT Holdings' intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose This Calculator for DHT Holdings, Inc. (DHT)?

  • Designed for Industry Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
  • Accurate Financial Data: DHT's historical and projected financials preloaded for precise calculations.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly Interface: Step-by-step guidance to simplify your financial analysis.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling DHT Holdings, Inc. (DHT) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for DHT Holdings, Inc. (DHT).
  • Consultants: Deliver professional valuation insights on DHT Holdings, Inc. (DHT) to clients quickly and accurately.
  • Business Owners: Understand how large companies like DHT Holdings, Inc. (DHT) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to DHT Holdings, Inc. (DHT).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled DHT Holdings historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for DHT Holdings, Inc. (DHT).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


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.