|
Avaliação DCF da Corporação Multiplan (MPLN)
US | Healthcare | Medical - Healthcare Information 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
MultiPlan Corporation (MPLN) Bundle
Explore o futuro financeiro da Multiplan Corporation (MPLN) com nossa calculadora DCF amigável! Digite suas suposições de crescimento, margens e custos para determinar o valor intrínseco da Multiplan Corporation (MPLN) e informe suas decisões de investimento.
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 | 937.8 | 1,117.6 | 1,079.7 | 961.5 | 930.6 | 934.4 | 938.2 | 942.0 | 945.9 | 949.7 |
| Revenue Growth, % | 0 | 19.18 | -3.39 | -10.95 | -3.21 | 0.40682 | 0.40682 | 0.40682 | 0.40682 | 0.40682 |
| EBITDA | 192.4 | 815.0 | 158.3 | 651.9 | -1,007.9 | 141.9 | 142.4 | 143.0 | 143.6 | 144.2 |
| EBITDA, % | 20.52 | 72.92 | 14.66 | 67.8 | -108.3 | 15.18 | 15.18 | 15.18 | 15.18 | 15.18 |
| Depreciation | 403.7 | 412.1 | 415.7 | 425.8 | 436.4 | 391.7 | 393.3 | 394.9 | 396.5 | 398.1 |
| Depreciation, % | 43.05 | 36.87 | 38.5 | 44.28 | 46.9 | 41.92 | 41.92 | 41.92 | 41.92 | 41.92 |
| EBIT | -211.3 | 402.9 | -257.3 | 226.1 | -1,444.3 | -162.2 | -162.9 | -163.5 | -164.2 | -164.9 |
| EBIT, % | -22.53 | 36.05 | -23.83 | 23.52 | -155.2 | -17.36 | -17.36 | -17.36 | -17.36 | -17.36 |
| Total Cash | 126.8 | 185.3 | 334.0 | 71.5 | 16.8 | 131.4 | 131.9 | 132.4 | 133.0 | 133.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 63.2 | 99.9 | 78.9 | 76.6 | 89.8 | 75.9 | 76.2 | 76.5 | 76.8 | 77.1 |
| Account Receivables, % | 6.74 | 8.94 | 7.31 | 7.96 | 9.64 | 8.12 | 8.12 | 8.12 | 8.12 | 8.12 |
| Inventories | 17.7 | 33.0 | 30.1 | .0 | .0 | 14.3 | 14.3 | 14.4 | 14.4 | 14.5 |
| Inventories, % | 1.89 | 2.95 | 2.79 | 0 | 0 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 |
| Accounts Payable | 15.3 | 13.0 | 13.3 | 19.6 | 86.3 | 28.7 | 28.8 | 28.9 | 29.0 | 29.1 |
| Accounts Payable, % | 1.63 | 1.16 | 1.23 | 2.04 | 9.28 | 3.07 | 3.07 | 3.07 | 3.07 | 3.07 |
| Capital Expenditure | -70.8 | -84.6 | -89.7 | -108.9 | -118.1 | -88.7 | -89.0 | -89.4 | -89.8 | -90.1 |
| Capital Expenditure, % | -7.55 | -7.57 | -8.31 | -11.32 | -12.69 | -9.49 | -9.49 | -9.49 | -9.49 | -9.49 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -201.3 | 303.7 | -262.9 | 193.7 | -1,444.3 | -148.0 | -148.6 | -149.2 | -149.8 | -150.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 66.0 | 576.8 | 87.2 | 549.4 | -1,072.5 | 97.0 | 155.4 | 156.0 | 156.7 | 157.3 |
| WACC, % | 5.6 | 5.59 | 5.61 | 5.59 | 5.61 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 609.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 160 | |||||||||
| Terminal Value | 4,458 | |||||||||
| Present Terminal Value | 3,395 | |||||||||
| Enterprise Value | 4,004 | |||||||||
| Net Debt | 4,524 | |||||||||
| Equity Value | -520 | |||||||||
| Diluted Shares Outstanding, MM | 16,148 | |||||||||
| Equity Value Per Share | -0.03 |
What You Will Get
- Pre-Filled Financial Model: MultiPlan Corporation’s actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
- Instant Calculations: Automatic updates ensure you see results as you make changes.
- Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.
Key Features
- Comprehensive Financial Data: MultiPlan Corporation’s historical financial statements and pre-filled projections.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Valuation: Instantly view MultiPlan’s intrinsic value as it updates live.
- Visual Analytics: Interactive dashboard charts illustrate valuation outcomes and essential metrics.
- Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.
How It Works
- Download: Obtain the pre-built Excel file featuring MultiPlan Corporation’s (MPLN) financial metrics.
- Customize: Modify projections such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Enjoy real-time updates for intrinsic value and NPV calculations as you make changes.
- Test Scenarios: Generate various forecasts and swiftly compare the results.
- Make Decisions: Leverage the valuation insights to inform your investment choices.
Why Choose This Calculator for MultiPlan Corporation (MPLN)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for MultiPlan Corporation.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes MultiPlan's intrinsic value and Net Present Value.
- Preloaded Information: Access historical and projected data for precise calculations.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on MultiPlan Corporation.
Who Should Use This Product?
- Finance Students: Discover valuation strategies and apply them to real-world data involving MultiPlan Corporation (MPLN).
- Academics: Integrate advanced financial models into your curriculum or research focused on MultiPlan Corporation (MPLN).
- Investors: Validate your investment hypotheses and evaluate valuation results for MultiPlan Corporation (MPLN).
- Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for MultiPlan Corporation (MPLN).
- Small Business Owners: Learn how large public entities like MultiPlan Corporation (MPLN) are assessed in the market.
What the Template Contains
- Pre-Filled Data: Contains MultiPlan Corporation’s historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using custom inputs.
- Key Financial Ratios: Evaluate MultiPlan’s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visualizations and tables summarizing essential valuation outcomes.
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.