|
Fevertree Drinks PLC (FEVR.L) Avaliação DCF
GB | Consumer Defensive | Beverages - Non-Alcoholic | 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
Fevertree Drinks PLC (FEVR.L) Bundle
Projetado para precisão, a calculadora DCF da Fevertree Drinks PLC (FEVRL) permite avaliar a avaliação da Fevertree Drinks usando dados financeiros do mundo real, oferecendo flexibilidade completa para modificar todos os parâmetros essenciais para projeções aprimoradas.
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 | 260.5 | 252.1 | 311.1 | 344.3 | 364.4 | 397.8 | 434.3 | 474.1 | 517.6 | 565.1 |
| Revenue Growth, % | 0 | -3.22 | 23.4 | 10.67 | 5.84 | 9.17 | 9.17 | 9.17 | 9.17 | 9.17 |
| EBITDA | 75.6 | 55.6 | 60.6 | 37.2 | 30.8 | 71.5 | 78.0 | 85.2 | 93.0 | 101.5 |
| EBITDA, % | 29.02 | 22.05 | 19.48 | 10.8 | 8.45 | 17.96 | 17.96 | 17.96 | 17.96 | 17.96 |
| Depreciation | 2.9 | 3.8 | 4.7 | 5.8 | 8.0 | 6.4 | 7.0 | 7.6 | 8.3 | 9.1 |
| Depreciation, % | 1.11 | 1.51 | 1.51 | 1.68 | 2.2 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 |
| EBIT | 72.7 | 51.8 | 55.9 | 31.4 | 22.8 | 65.1 | 71.1 | 77.6 | 84.7 | 92.5 |
| EBIT, % | 27.91 | 20.55 | 17.97 | 9.12 | 6.26 | 16.36 | 16.36 | 16.36 | 16.36 | 16.36 |
| Total Cash | 128.3 | 143.1 | 166.2 | 95.3 | 59.9 | 162.0 | 176.8 | 193.0 | 210.7 | 230.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 53.1 | 66.3 | .0 | 91.4 | 53.7 | 58.6 | 64.0 | 69.8 | 76.2 |
| Account Receivables, % | 0 | 21.06 | 21.31 | 0 | 25.08 | 13.49 | 13.49 | 13.49 | 13.49 | 13.49 |
| Inventories | 20.8 | 38.7 | 36.2 | 60.1 | 67.6 | 56.5 | 61.7 | 67.3 | 73.5 | 80.2 |
| Inventories, % | 7.98 | 15.35 | 11.64 | 17.46 | 18.55 | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 |
| Accounts Payable | 4.5 | 11.0 | 19.6 | 24.7 | 22.3 | 20.4 | 22.3 | 24.4 | 26.6 | 29.0 |
| Accounts Payable, % | 1.73 | 4.36 | 6.3 | 7.17 | 6.12 | 5.14 | 5.14 | 5.14 | 5.14 | 5.14 |
| Capital Expenditure | -2.6 | -2.6 | -4.6 | -7.1 | -9.6 | -6.5 | -7.1 | -7.8 | -8.5 | -9.3 |
| Capital Expenditure, % | -0.99808 | -1.03 | -1.48 | -2.06 | -2.63 | -1.64 | -1.64 | -1.64 | -1.64 | -1.64 |
| Tax Rate, % | 30.63 | 30.63 | 30.63 | 30.63 | 30.63 | 30.63 | 30.63 | 30.63 | 30.63 | 30.63 |
| EBITAT | 58.7 | 41.9 | 44.8 | 25.2 | 15.8 | 50.9 | 55.6 | 60.7 | 66.3 | 72.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 42.7 | -21.4 | 42.8 | 71.4 | -87.1 | 97.8 | 47.2 | 51.6 | 56.3 | 61.4 |
| WACC, % | 9.6 | 9.6 | 9.6 | 9.6 | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 245.6 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 64 | |||||||||
| Terminal Value | 1,044 | |||||||||
| Present Terminal Value | 660 | |||||||||
| Enterprise Value | 906 | |||||||||
| Net Debt | -45 | |||||||||
| Equity Value | 950 | |||||||||
| Diluted Shares Outstanding, MM | 117 | |||||||||
| Equity Value Per Share | 813.49 |
What You Will Receive
- Pre-Filled Financial Model: Utilizes Fevertree Drinks PLC’s (FEVRL) actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Tweak revenue growth, profit margins, WACC, and other vital drivers.
- Real-Time Calculations: Automatic updates provide immediate results as you modify inputs.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for adaptability, allowing multiple applications for in-depth forecasts.
Key Features
- Customizable Forecast Variables: Adjust essential metrics such as sales growth, EBITDA margin, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and various financial outputs.
- Industry-Leading Precision: Incorporates Fevertree Drinks PLC’s (FEVRL) actual financial data for accurate valuation results.
- Simplified Scenario Analysis: Evaluate multiple scenarios and effortlessly compare the results.
- Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.
How It Functions
- Download the Template: Acquire immediate access to the Excel-based FEVRL DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Fevertree Drinks PLC's intrinsic value.
- Test Scenarios: Explore various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis.
Why Choose This Calculator for Fevertree Drinks PLC (FEVRL)?
- Designed for Experts: A sophisticated tool favored by analysts, CFOs, and industry consultants.
- Accurate Data Insights: Fevertree’s historical and projected financial data are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Results: Automatically calculates intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Step-by-step guidance ensures a smooth experience throughout the process.
Who Can Benefit from Fevertree Drinks PLC (FEVRL) Products?
- Investors: Make informed choices with a robust valuation tool tailored for the beverage industry.
- Financial Analysts: Streamline your workflow with a ready-to-use DCF model that can be easily customized.
- Consultants: Efficiently modify the template for client presentations or detailed reports.
- Beverage Enthusiasts: Enhance your knowledge of valuation concepts through practical, real-world examples.
- Educators and Students: Utilize it as a hands-on resource in finance or business coursework.
Contents of the Fevertree Template
- Comprehensive DCF Model: Editable template featuring thorough valuation calculations.
- Real-World Data: Fevertree Drinks PLC’s historical and forecasted financials preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Visualizations like 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.