|
IHS Holding Limited (IHS) DCF Valuation
GB | Communication Services | Telecommunications Services | 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
IHS Holding Limited (IHS) Bundle
Looking to calculate the intrinsic value of IHS Holding Limited? Our IHS (IHS) DCF Calculator integrates real-world data with extensive customization features, allowing you to adjust forecasts and enhance your investment strategies.
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 | 1,231.1 | 1,403.1 | 1,579.7 | 1,961.3 | 2,125.5 | 2,439.5 | 2,799.9 | 3,213.6 | 3,688.3 | 4,233.2 |
| Revenue Growth, % | 0 | 13.98 | 12.58 | 24.15 | 8.37 | 14.77 | 14.77 | 14.77 | 14.77 | 14.77 |
| EBITDA | 186.1 | 468.1 | 591.5 | 252.6 | -998.5 | 252.9 | 290.2 | 333.1 | 382.3 | 438.8 |
| EBITDA, % | 15.12 | 33.36 | 37.44 | 12.88 | -46.97 | 10.37 | 10.37 | 10.37 | 10.37 | 10.37 |
| Depreciation | 386.2 | 411.3 | 387.5 | 476.0 | 435.6 | 634.2 | 727.9 | 835.4 | 958.8 | 1,100.5 |
| Depreciation, % | 31.37 | 29.31 | 24.53 | 24.27 | 20.49 | 26 | 26 | 26 | 26 | 26 |
| EBIT | -200.1 | 56.8 | 204.0 | -223.3 | -1,434.1 | -381.3 | -437.7 | -502.3 | -576.5 | -661.7 |
| EBIT, % | -16.26 | 4.05 | 12.91 | -11.39 | -67.47 | -15.63 | -15.63 | -15.63 | -15.63 | -15.63 |
| Total Cash | 898.8 | 585.4 | 916.5 | 514.1 | 293.8 | 1,038.2 | 1,191.6 | 1,367.6 | 1,569.6 | 1,801.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 175.7 | 200.7 | 222.8 | 211.0 | 580.6 | 394.0 | 452.2 | 519.0 | 595.7 | 683.7 |
| Account Receivables, % | 14.28 | 14.3 | 14.1 | 10.76 | 27.32 | 16.15 | 16.15 | 16.15 | 16.15 | 16.15 |
| Inventories | 48.7 | 49.2 | 42.0 | 74.2 | 40.6 | 77.2 | 88.6 | 101.7 | 116.7 | 133.9 |
| Inventories, % | 3.96 | 3.51 | 2.66 | 3.78 | 1.91 | 3.16 | 3.16 | 3.16 | 3.16 | 3.16 |
| Accounts Payable | 338.4 | 301.8 | 342.8 | 443.0 | 330.6 | 531.0 | 609.5 | 699.5 | 802.9 | 921.5 |
| Accounts Payable, % | 27.49 | 21.51 | 21.7 | 22.58 | 15.55 | 21.77 | 21.77 | 21.77 | 21.77 | 21.77 |
| Capital Expenditure | -258.3 | -229.2 | -402.5 | -559.4 | -598.8 | -583.0 | -669.1 | -767.9 | -881.4 | -1,011.6 |
| Capital Expenditure, % | -20.98 | -16.33 | -25.48 | -28.52 | -28.17 | -23.9 | -23.9 | -23.9 | -23.9 | -23.9 |
| Tax Rate, % | -5.1 | -5.1 | -5.1 | -5.1 | -5.1 | -5.1 | -5.1 | -5.1 | -5.1 | -5.1 |
| EBITAT | -206.7 | 119.9 | 654.4 | -193.2 | -1,507.2 | -371.0 | -425.8 | -488.7 | -560.9 | -643.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 35.2 | 240.0 | 665.6 | -196.9 | -2,118.7 | 30.6 | -358.2 | -411.1 | -471.9 | -541.6 |
| WACC, % | 10.63 | 10.63 | 10.63 | 9.45 | 10.63 | 10.39 | 10.39 | 10.39 | 10.39 | 10.39 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,219.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -552 | |||||||||
| Terminal Value | -6,581 | |||||||||
| Present Terminal Value | -4,014 | |||||||||
| Enterprise Value | -5,234 | |||||||||
| Net Debt | 3,819 | |||||||||
| Equity Value | -9,053 | |||||||||
| Diluted Shares Outstanding, MM | 333 | |||||||||
| Equity Value Per Share | -27.17 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real IHS financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effect of your inputs on IHS’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for IHS Holding Limited (IHS).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable inputs specific to IHS.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit IHS's financial outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to IHS Holding Limited (IHS).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of IHS.
How It Works
- Download: Get the pre-built Excel file containing IHS Holding Limited’s (IHS) financial data.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and evaluate outcomes instantly.
- Make Decisions: Leverage the valuation results to inform your investment strategy.
Why Choose This Calculator for IHS Holding Limited (IHS)?
- User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
- Real-Time Valuation: Watch IHS's valuation change instantly as you modify the inputs.
- Pre-Loaded Data: Comes with IHS's actual financial metrics for swift evaluations.
- Preferred by Experts: Utilized by analysts and investors for making strategic decisions.
Who Should Use This Product?
- Investors: Assess IHS Holding Limited’s (IHS) valuation prior to making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and validate financial forecasts.
- Startup Founders: Gain insights into how large public entities like IHS Holding Limited are appraised.
- Consultants: Provide comprehensive valuation reports for your clientele.
- Students and Educators: Utilize current data to learn and instruct on valuation strategies.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for IHS Holding Limited (IHS).
- Real-World Data: IHS's historical and projected 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 into IHS's performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to IHS Holding Limited (IHS).
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results for informed decision-making.
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.