|
NEXTERA Energy, Inc. Série N J (nee-pn) Avaliação DCF |
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
Compatível com MAC/PC, totalmente desbloqueado
Não É Necessária Experiência; Fácil De Seguir
NextEra Energy, Inc. Series N J (NEE-PN) Bundle
Aproveite o poder da análise de avaliação da NexTera Energy, Inc. J (nee-pn) com nossa calculadora DCF de ponta! Equipado com dados reais (NEE-PN), este modelo do Excel permite ajustar as previsões e suposições para determinar com precisão o valor intrínseco da NexTERA Energy, Inc. (NEE-PN).
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 | 17,997.0 | 17,069.0 | 20,956.0 | 28,114.0 | 24,753.0 | 27,217.1 | 29,926.4 | 32,905.4 | 36,181.0 | 39,782.7 |
| Revenue Growth, % | 0 | -5.16 | 22.77 | 34.16 | -11.95 | 9.95 | 9.95 | 9.95 | 9.95 | 9.95 |
| EBITDA | 8,227.0 | 8,824.0 | 10,359.0 | 16,763.0 | 14,033.0 | 14,324.8 | 15,750.8 | 17,318.7 | 19,042.7 | 20,938.3 |
| EBITDA, % | 45.71 | 51.7 | 49.43 | 59.63 | 56.69 | 52.63 | 52.63 | 52.63 | 52.63 | 52.63 |
| Depreciation | 4,315.0 | 4,214.0 | 4,790.0 | 6,151.0 | 5,761.0 | 6,351.1 | 6,983.3 | 7,678.4 | 8,442.8 | 9,283.2 |
| Depreciation, % | 23.98 | 24.69 | 22.86 | 21.88 | 23.27 | 23.33 | 23.33 | 23.33 | 23.33 | 23.33 |
| EBIT | 3,912.0 | 4,610.0 | 5,569.0 | 10,612.0 | 8,272.0 | 7,973.7 | 8,767.5 | 9,640.3 | 10,599.9 | 11,655.1 |
| EBIT, % | 21.74 | 27.01 | 26.57 | 37.75 | 33.42 | 29.3 | 29.3 | 29.3 | 29.3 | 29.3 |
| Total Cash | 1,105.0 | 639.0 | 1,601.0 | 2,690.0 | 1,487.0 | 1,801.7 | 1,981.1 | 2,178.3 | 2,395.1 | 2,633.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,974.0 | 4,108.0 | 5,093.0 | 6,040.0 | 4,516.0 | 5,695.1 | 6,262.0 | 6,885.4 | 7,570.8 | 8,324.4 |
| Account Receivables, % | 16.52 | 24.07 | 24.3 | 21.48 | 18.24 | 20.92 | 20.92 | 20.92 | 20.92 | 20.92 |
| Inventories | 1,552.0 | 1,561.0 | 1,934.0 | 2,106.0 | 2,214.0 | 2,364.2 | 2,599.6 | 2,858.4 | 3,142.9 | 3,455.8 |
| Inventories, % | 8.62 | 9.15 | 9.23 | 7.49 | 8.94 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 |
| Accounts Payable | 4,615.0 | 6,935.0 | 8,312.0 | 8,504.0 | 6,982.0 | 8,948.5 | 9,839.3 | 10,818.7 | 11,895.7 | 13,079.9 |
| Accounts Payable, % | 25.64 | 40.63 | 39.66 | 30.25 | 28.21 | 32.88 | 32.88 | 32.88 | 32.88 | 32.88 |
| Capital Expenditure | -7,759.0 | -7,830.0 | -9,742.0 | -9,548.0 | -8,514.0 | -11,095.3 | -12,199.8 | -13,414.3 | -14,749.6 | -16,217.9 |
| Capital Expenditure, % | -43.11 | -45.87 | -46.49 | -33.96 | -34.4 | -40.77 | -40.77 | -40.77 | -40.77 | -40.77 |
| Tax Rate, % | -15.06 | -15.06 | -15.06 | -15.06 | -15.06 | -15.06 | -15.06 | -15.06 | -15.06 | -15.06 |
| EBITAT | 4,732.3 | 4,104.7 | 4,717.4 | 10,644.0 | 9,517.5 | 7,555.1 | 8,307.1 | 9,134.1 | 10,043.3 | 11,043.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,377.3 | 1,665.7 | -215.6 | 6,320.0 | 6,658.5 | 3,448.0 | 3,179.1 | 3,495.6 | 3,843.5 | 4,226.1 |
| WACC, % | 6.06 | 5.91 | 5.85 | 6.06 | 6.06 | 5.99 | 5.99 | 5.99 | 5.99 | 5.99 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 15,225.6 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 4,395 | |||||||||
| Terminal Value | 221,315 | |||||||||
| Present Terminal Value | 165,489 | |||||||||
| Enterprise Value | 180,714 | |||||||||
| Net Debt | 80,846 | |||||||||
| Equity Value | 99,868 | |||||||||
| Diluted Shares Outstanding, MM | 2,059 | |||||||||
| Equity Value Per Share | 48.50 |
What You Will Receive
- Authentic NextEra Data: Loaded financials – covering everything from revenue to EBIT – based on real and projected statistics.
- Complete Customization: Modify all essential parameters (highlighted cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Adjustments: Automated recalculations to assess the effects of modifications on the fair value of NextEra Energy, Inc. Series N J (NEE-PN).
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and comprehensive forecasting.
- Efficient and Reliable: Avoid constructing models from the ground up while ensuring accuracy and adaptability.
Key Features
- Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for NextEra Energy, Inc. Series N J (NEE-PN).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to energy sectors.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates according to NextEra’s market outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to NextEra Energy.
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring NextEra Energy, Inc. Series N J (NEE-PN) data.
- Step 2: Review the pre-filled sheets and familiarize yourself with the essential metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the updated results, including the intrinsic value of NextEra Energy, Inc. Series N J (NEE-PN).
- Step 5: Make well-informed investment choices or create reports based on the generated outputs.
Why Choose This Calculator for NextEra Energy, Inc. Series N J (NEE-PN)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses into a single platform.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different investment scenarios.
- In-Depth Analysis: Automatically computes NextEra Energy’s intrinsic value and Net Present Value.
- Preloaded Information: Utilizes historical and projected data for more reliable analysis.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants focused on NEE-PN.
Who Should Consider This Product?
- Investors: Make informed decisions by accurately assessing the fair value of NextEra Energy, Inc. Series N J (NEE-PN).
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Efficiently customize the template for client valuation reports.
- Entrepreneurs: Discover insights into the financial modeling practices of leading energy companies.
- Educators: Employ it as a resource for teaching valuation techniques and methodologies.
Contents of the Template
- Preloaded NEE-PN Data: Historical and projected financial information, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: High-quality sheets designed for determining intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Cells highlighted in yellow for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
- Key Ratios: Ratios for profitability, leverage, and efficiency to assess performance.
- Dashboard and Charts: Visual representations of valuation outcomes and underlying assumptions.
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.