|
Avaliação DCF da Geopark Limited (GPRK)
CO | Energy | Oil & Gas Exploration & Production | NYSE
|
- ✓ 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
GeoPark Limited (GPRK) Bundle
Procurando avaliar o valor intrínseco da Geopark Limited? Nossa calculadora GPRK DCF integra dados do mundo real com extensos recursos de personalização, permitindo refinar suas previsões e aprimorar 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 | 628.9 | 393.7 | 688.5 | 1,049.6 | 756.6 | 815.6 | 879.1 | 947.6 | 1,021.4 | 1,101.0 |
| Revenue Growth, % | 0 | -37.4 | 74.89 | 52.44 | -27.91 | 7.79 | 7.79 | 7.79 | 7.79 | 7.79 |
| EBITDA | 316.1 | -2.4 | 281.5 | 548.7 | 381.3 | 315.1 | 339.7 | 366.1 | 394.7 | 425.4 |
| EBITDA, % | 50.27 | -0.61774 | 40.88 | 52.27 | 50.39 | 38.64 | 38.64 | 38.64 | 38.64 | 38.64 |
| Depreciation | 110.1 | 124.0 | 94.0 | 102.7 | 127.4 | 145.6 | 157.0 | 169.2 | 182.4 | 196.6 |
| Depreciation, % | 17.51 | 31.49 | 13.66 | 9.79 | 16.84 | 17.86 | 17.86 | 17.86 | 17.86 | 17.86 |
| EBIT | 206.0 | -126.4 | 187.4 | 446.0 | 253.9 | 169.5 | 182.7 | 196.9 | 212.3 | 228.8 |
| EBIT, % | 32.76 | -32.11 | 27.22 | 42.49 | 33.55 | 20.78 | 20.78 | 20.78 | 20.78 | 20.78 |
| Total Cash | 111.2 | 201.9 | 101.5 | 128.8 | 133.0 | 185.2 | 199.7 | 215.2 | 232.0 | 250.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 44.2 | 46.9 | 70.5 | 71.8 | 65.0 | 72.8 | 78.5 | 84.6 | 91.2 | 98.3 |
| Account Receivables, % | 7.02 | 11.92 | 10.24 | 6.84 | 8.6 | 8.92 | 8.92 | 8.92 | 8.92 | 8.92 |
| Inventories | 11.4 | 13.3 | 10.9 | 14.4 | 13.6 | 16.2 | 17.5 | 18.8 | 20.3 | 21.9 |
| Inventories, % | 1.81 | 3.38 | 1.59 | 1.37 | 1.79 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 |
| Accounts Payable | 131.3 | 100.2 | 127.5 | 102.1 | 109.0 | 145.1 | 156.4 | 168.6 | 181.8 | 195.9 |
| Accounts Payable, % | 20.88 | 25.44 | 18.52 | 9.73 | 14.4 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 |
| Capital Expenditure | -126.3 | -75.3 | -129.3 | -168.8 | -199.0 | -163.7 | -176.5 | -190.2 | -205.0 | -221.0 |
| Capital Expenditure, % | -20.09 | -19.13 | -18.77 | -16.08 | -26.31 | -20.07 | -20.07 | -20.07 | -20.07 | -20.07 |
| Tax Rate, % | 48.22 | 48.22 | 48.22 | 48.22 | 48.22 | 48.22 | 48.22 | 48.22 | 48.22 | 48.22 |
| EBITAT | 70.3 | -159.1 | 89.2 | 253.5 | 131.4 | 98.4 | 106.1 | 114.4 | 123.3 | 132.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 129.8 | -146.3 | 60.2 | 157.2 | 74.2 | 106.1 | 90.9 | 98.0 | 105.7 | 113.9 |
| WACC, % | 6.06 | 8.53 | 6.56 | 6.91 | 6.72 | 6.96 | 6.96 | 6.96 | 6.96 | 6.96 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 420.9 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 114 | |||||||||
| Terminal Value | 1,773 | |||||||||
| Present Terminal Value | 1,267 | |||||||||
| Enterprise Value | 1,688 | |||||||||
| Net Debt | 400 | |||||||||
| Equity Value | 1,288 | |||||||||
| Diluted Shares Outstanding, MM | 57 | |||||||||
| Equity Value Per Share | 22.51 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real GPRK financials.
- Actual Data: Historical performance data and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Modify key assumptions such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe the effects of your inputs on GeoPark’s valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Centric Layout: Organized for clarity and simplicity, complete with step-by-step guidance.
Key Features
- 🔍 Real-Life GPRK Financials: Pre-filled historical and projected data for GeoPark Limited (GPRK).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate GeoPark’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize GeoPark’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template featuring GeoPark Limited’s (GPRK) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see updated results, including the intrinsic value of GeoPark Limited (GPRK).
- Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.
Why Choose This Calculator for GeoPark Limited (GPRK)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Valuation: Observe immediate updates to GeoPark's valuation as you modify inputs.
- Preloaded Data: Comes equipped with GeoPark's actual financial metrics for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for assessing GeoPark Limited (GPRK) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in GeoPark Limited (GPRK) stock.
- Students and Educators: Utilize real-world data to practice and teach financial modeling related to the energy sector.
- Energy Sector Enthusiasts: Gain insights into how companies like GeoPark Limited (GPRK) are valued in the marketplace.
What the Template Contains
- Pre-Filled Data: Includes GeoPark Limited’s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze GeoPark Limited’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.