|
Discoverie Group Plc (DSCV.L) Avaliação DCF
GB | Technology | Hardware, Equipment & Parts | 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
discoverIE Group plc (DSCV.L) Bundle
Aprimore suas estratégias de investimento com a calculadora DCF do Discoverie Group PLC (DSCVL)! Explore dados financeiros genuínos, ajuste as projeções e despesas de crescimento e observe instantaneamente como essas modificações influenciam o valor intrínseco do Discoverie Group plc (DSCVL).
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 | 466.4 | 302.8 | 379.2 | 448.9 | 437.0 | 443.4 | 450.0 | 456.6 | 463.3 | 470.1 |
| Revenue Growth, % | 0 | -35.08 | 25.23 | 18.38 | -2.65 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 |
| EBITDA | 45.4 | 35.2 | 46.0 | 63.1 | 62.9 | 54.9 | 55.7 | 56.6 | 57.4 | 58.2 |
| EBITDA, % | 9.73 | 11.62 | 12.13 | 14.06 | 14.39 | 12.39 | 12.39 | 12.39 | 12.39 | 12.39 |
| Depreciation | 21.0 | 20.2 | 24.7 | 26.9 | 27.8 | 26.6 | 27.0 | 27.4 | 27.8 | 28.2 |
| Depreciation, % | 4.5 | 6.67 | 6.51 | 5.99 | 6.36 | 6.01 | 6.01 | 6.01 | 6.01 | 6.01 |
| EBIT | 24.4 | 15.0 | 21.3 | 36.2 | 35.1 | 28.3 | 28.7 | 29.1 | 29.6 | 30.0 |
| EBIT, % | 5.23 | 4.95 | 5.62 | 8.06 | 8.03 | 6.38 | 6.38 | 6.38 | 6.38 | 6.38 |
| Total Cash | 36.8 | 29.2 | 108.8 | 83.9 | 110.8 | 80.1 | 81.2 | 82.4 | 83.6 | 84.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 80.3 | 75.5 | 63.8 | 62.4 | 69.3 | 78.7 | 79.9 | 81.0 | 82.2 | 83.4 |
| Account Receivables, % | 17.22 | 24.93 | 16.82 | 13.9 | 15.86 | 17.75 | 17.75 | 17.75 | 17.75 | 17.75 |
| Inventories | 68.4 | 67.7 | 77.8 | 90.0 | 80.1 | 85.1 | 86.3 | 87.6 | 88.9 | 90.2 |
| Inventories, % | 14.67 | 22.36 | 20.52 | 20.05 | 18.33 | 19.18 | 19.18 | 19.18 | 19.18 | 19.18 |
| Accounts Payable | 57.1 | 56.8 | 56.0 | 51.6 | 44.7 | 59.9 | 60.7 | 61.6 | 62.5 | 63.5 |
| Accounts Payable, % | 12.24 | 18.76 | 14.77 | 11.49 | 10.23 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 |
| Capital Expenditure | -6.3 | -3.9 | -6.2 | -5.6 | -4.8 | -5.9 | -6.0 | -6.0 | -6.1 | -6.2 |
| Capital Expenditure, % | -1.35 | -1.29 | -1.64 | -1.25 | -1.1 | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 |
| Tax Rate, % | 30.18 | 30.18 | 30.18 | 30.18 | 30.18 | 30.18 | 30.18 | 30.18 | 30.18 | 30.18 |
| EBITAT | 17.9 | 13.3 | 23.7 | 26.5 | 24.5 | 22.9 | 23.3 | 23.6 | 24.0 | 24.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -59.0 | 34.8 | 43.0 | 32.6 | 43.6 | 44.5 | 42.8 | 43.4 | 44.1 | 44.7 |
| WACC, % | 7.43 | 7.69 | 7.87 | 7.43 | 7.37 | 7.56 | 7.56 | 7.56 | 7.56 | 7.56 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 177.3 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 46 | |||||||||
| Terminal Value | 1,011 | |||||||||
| Present Terminal Value | 702 | |||||||||
| Enterprise Value | 880 | |||||||||
| Net Debt | 124 | |||||||||
| Equity Value | 756 | |||||||||
| Diluted Shares Outstanding, MM | 98 | |||||||||
| Equity Value Per Share | 768.85 |
Benefits You Will Receive
- Pre-Populated Financial Model: DiscoverIE Group plc’s actual data enables accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Instant updates ensure you observe results immediately as you make adjustments.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for adaptability, allowing multiple uses for in-depth forecasts.
Key Features
- Comprehensive DCF Calculator: Features extensive unlevered and levered DCF valuation models tailored for discoverIE Group plc (DSCVL).
- WACC Calculator: Includes a pre-designed Weighted Average Cost of Capital sheet with adjustable inputs for flexibility.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to suit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for discoverIE Group plc (DSCVL).
- Interactive Dashboard and Charts: Visual representations that highlight essential valuation metrics for straightforward analysis.
How It Functions
- Step 1: Download the Excel spreadsheet for discoverIE Group plc (DSCVL).
- Step 2: Review the pre-filled data for discoverIE Group plc (DSCVL) including historical and projected figures.
- Step 3: Modify the key assumptions (highlighted in yellow) according to your analysis.
- Step 4: Observe the automatic updates that reflect discoverIE Group plc’s (DSCVL) intrinsic value.
- Step 5: Utilize the results for your investment strategies or reporting needs.
Why Choose This Calculator?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Effortlessly adjust parameters to suit your analysis needs.
- Real-Time Feedback: Observe immediate changes to discoverIE Group plc’s (DSCVL) valuation with input modifications.
- Pre-Configured: Comes loaded with discoverIE Group plc’s (DSCVL) current financial data for swift evaluations.
- Endorsed by Experts: Widely utilized by investors and analysts for informed decision-making.
Who Should Consider Using This Product?
- Individual Investors: Make well-informed choices regarding the purchase or sale of discoverIE Group plc (DSCVL) shares.
- Financial Analysts: Enhance your valuation process with comprehensive financial models designed for discoverIE Group plc (DSCVL).
- Consultants: Provide clients with swift and precise valuation insights for discoverIE Group plc (DSCVL).
- Business Owners: Gain insight into the valuation of large firms like discoverIE Group plc (DSCVL) to inform your strategic decisions.
- Finance Students: Master valuation methodologies through the analysis of real-world data and case studies related to discoverIE Group plc (DSCVL).
Contents of the Template
- In-Depth DCF Model: An editable template featuring thorough valuation calculations.
- Real-World Data: discoverIE Group plc's (DSCVL) historical and projected financials are preloaded for your analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
- Financial Statements: Comprehensive annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage.
- Dashboard with Visual Outputs: Includes charts and tables for clear, actionable insights.
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.