|
Manchester United plc (MANU) DCF Valuation
GB | Communication Services | Entertainment | 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
Manchester United plc (MANU) Bundle
Simplify Manchester United plc (MANU) valuation with this customizable DCF Calculator! Featuring real Manchester United plc (MANU) financials and adjustable forecast inputs, you can test scenarios and uncover Manchester United plc (MANU) fair value in minutes.
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 | 639.2 | 620.4 | 732.3 | 814.2 | 830.9 | 889.8 | 952.8 | 1,020.3 | 1,092.6 | 1,170.0 |
| Revenue Growth, % | 0 | -2.93 | 18.03 | 11.18 | 2.06 | 7.08 | 7.08 | 7.08 | 7.08 | 7.08 |
| EBITDA | 179.4 | 119.7 | 101.2 | 198.3 | 161.7 | 186.8 | 200.1 | 214.2 | 229.4 | 245.7 |
| EBITDA, % | 28.06 | 19.29 | 13.83 | 24.35 | 19.45 | 21 | 21 | 21 | 21 | 21 |
| Depreciation | 177.7 | 175.0 | 208.2 | 234.2 | 259.5 | 257.0 | 275.2 | 294.7 | 315.6 | 338.0 |
| Depreciation, % | 27.8 | 28.2 | 28.43 | 28.77 | 31.23 | 28.88 | 28.88 | 28.88 | 28.88 | 28.88 |
| EBIT | 1.7 | -55.3 | -106.9 | -36.0 | -97.8 | -70.2 | -75.2 | -80.5 | -86.2 | -92.3 |
| EBIT, % | 0.26403 | -8.92 | -14.6 | -4.42 | -11.77 | -7.89 | -7.89 | -7.89 | -7.89 | -7.89 |
| Total Cash | 64.7 | 138.9 | 152.2 | 95.5 | 92.4 | 135.5 | 145.1 | 155.4 | 166.4 | 178.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 203.4 | 114.2 | 107.3 | 112.7 | 99.8 | 161.5 | 172.9 | 185.1 | 198.3 | 212.3 |
| Account Receivables, % | 31.81 | 18.4 | 14.65 | 13.84 | 12.02 | 18.14 | 18.14 | 18.14 | 18.14 | 18.14 |
| Inventories | 2.7 | 2.6 | 2.8 | 4.0 | 4.4 | 4.0 | 4.3 | 4.6 | 4.9 | 5.3 |
| Inventories, % | 0.42943 | 0.42095 | 0.37723 | 0.48812 | 0.53539 | 0.45023 | 0.45023 | 0.45023 | 0.45023 | 0.45023 |
| Accounts Payable | 133.0 | 96.2 | 115.0 | 178.4 | 207.8 | 176.0 | 188.5 | 201.9 | 216.2 | 231.5 |
| Accounts Payable, % | 20.81 | 15.51 | 15.7 | 21.91 | 25 | 19.79 | 19.79 | 19.79 | 19.79 | 19.79 |
| Capital Expenditure | -303.7 | -181.4 | -155.4 | -215.7 | -261.5 | -277.5 | -297.1 | -318.2 | -340.7 | -364.9 |
| Capital Expenditure, % | -47.51 | -29.23 | -21.22 | -26.49 | -31.47 | -31.18 | -31.18 | -31.18 | -31.18 | -31.18 |
| Tax Rate, % | 13.44 | 13.44 | 13.44 | 13.44 | 13.44 | 13.44 | 13.44 | 13.44 | 13.44 | 13.44 |
| EBITAT | 1.9 | -212.3 | -82.5 | -31.7 | -84.7 | -63.4 | -67.9 | -72.7 | -77.9 | -83.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -197.2 | -166.1 | -4.3 | 43.7 | -44.9 | -176.8 | -89.1 | -95.4 | -102.1 | -109.4 |
| WACC, % | 8.02 | 8.02 | 7.59 | 7.79 | 7.76 | 7.83 | 7.83 | 7.83 | 7.83 | 7.83 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -467.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -112 | |||||||||
| Terminal Value | -1,912 | |||||||||
| Present Terminal Value | -1,312 | |||||||||
| Enterprise Value | -1,779 | |||||||||
| Net Debt | 605 | |||||||||
| Equity Value | -2,384 | |||||||||
| Diluted Shares Outstanding, MM | 166 | |||||||||
| Equity Value Per Share | -14.37 |
What You Will Get
- Real MANU Financial Data: Pre-filled with Manchester United’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Manchester United’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Real-Life MANU Data: Pre-filled with Manchester United’s historical financials and forward-looking projections.
- Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
- Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
- User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Manchester United's pre-filled financial data and forecasts.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify assumptions.
- Step 5: Analyze the outputs and leverage the results for investment decisions regarding Manchester United plc (MANU).
Why Choose This Calculator?
- Accurate Data: Real Manchester United plc (MANU) financials ensure reliable valuation results.
- Customizable: Adjust key parameters like growth rates, WACC, and tax rates to match your projections.
- Time-Saving: Pre-built calculations eliminate the need to start from scratch.
- Professional-Grade Tool: Designed for investors, analysts, and consultants.
- User-Friendly: Intuitive layout and step-by-step instructions make it easy for all users.
Who Should Use This Product?
- Investors: Make informed decisions with a comprehensive analysis tool for Manchester United plc (MANU).
- Financial Analysts: Streamline your workflow with a customizable financial model tailored for Manchester United plc (MANU).
- Consultants: Effortlessly modify the template for impactful client presentations or reports on Manchester United plc (MANU).
- Sports Finance Enthusiasts: Enhance your knowledge of sports valuation techniques through real-world applications with Manchester United plc (MANU).
- Educators and Students: Utilize it as a hands-on learning resource in finance and sports management courses focusing on Manchester United plc (MANU).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Manchester United 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 Manchester United plc (MANU).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.