|
Oaktree Capital Group, LLC (OAK-PB) Avaliação DCF
US | Financial Services | Asset Management | 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
Oaktree Capital Group, LLC (OAK-PB) Bundle
Simplifique sua análise e melhore a precisão com a nossa calculadora DCF (OAK-PB)! Utilizando dados reais do Oaktree Capital Group e suposições personalizáveis, essa ferramenta o capacita a prever, avaliar e avaliar o Oaktree como um investidor experiente.
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 | 921.1 | 322.7 | 1,493.8 | 491.4 | 354.4 | 301.3 | 256.1 | 217.7 | 185.1 | 157.4 |
| Revenue Growth, % | 0 | -64.96 | 362.86 | -67.11 | -27.88 | -14.99 | -14.99 | -14.99 | -14.99 | -14.99 |
| EBITDA | -77.3 | -185.4 | 725.9 | 126.1 | 182.8 | 36.2 | 30.7 | 26.1 | 22.2 | 18.9 |
| EBITDA, % | -8.39 | -57.45 | 48.59 | 25.67 | 51.6 | 12 | 12 | 12 | 12 | 12 |
| Depreciation | 20.3 | 2.1 | 2.3 | 1.6 | .0 | 2.0 | 1.7 | 1.4 | 1.2 | 1.0 |
| Depreciation, % | 2.2 | 0.63581 | 0.15611 | 0.32175 | 0 | 0.66322 | 0.66322 | 0.66322 | 0.66322 | 0.66322 |
| EBIT | -97.6 | -187.5 | 723.5 | 124.5 | 182.8 | 34.2 | 29.0 | 24.7 | 21.0 | 17.8 |
| EBIT, % | -10.59 | -58.08 | 48.44 | 25.35 | 51.6 | 11.34 | 11.34 | 11.34 | 11.34 | 11.34 |
| Total Cash | 851.0 | 1,209.9 | 1,161.2 | 176.1 | 336.7 | 241.6 | 205.4 | 174.6 | 148.4 | 126.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 247.9 | 265.9 | 643.7 | 274.7 | 389.2 | 185.7 | 157.9 | 134.2 | 114.1 | 97.0 |
| Account Receivables, % | 26.91 | 82.39 | 43.09 | 55.9 | 109.82 | 61.66 | 61.66 | 61.66 | 61.66 | 61.66 |
| Inventories | -10,015.0 | -11,511.5 | -16,201.5 | -6,104.5 | .0 | -241.0 | -204.9 | -174.2 | -148.1 | -125.9 |
| Inventories, % | -1087.27 | -3566.82 | -1084.57 | -1242.34 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0.000912350825 | 0 | 0.000182470165 | 0.000182470165 | 0.000182470165 | 0.000182470165 | 0.000182470165 |
| Capital Expenditure | -6.8 | -.7 | -.6 | -.5 | .0 | -.7 | -.6 | -.5 | -.4 | -.3 |
| Capital Expenditure, % | -0.73432 | -0.21999 | -0.03902746 | -0.09483727 | 0 | -0.21764 | -0.21764 | -0.21764 | -0.21764 | -0.21764 |
| Tax Rate, % | 59.05 | 59.05 | 59.05 | 59.05 | 59.05 | 59.05 | 59.05 | 59.05 | 59.05 | 59.05 |
| EBITAT | -38.1 | -337.9 | 390.7 | 53.1 | 74.9 | 18.9 | 16.1 | 13.7 | 11.6 | 9.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 9,742.6 | 1,141.9 | 4,704.7 | -9,673.8 | -6,144.1 | 464.7 | 8.9 | 7.6 | 6.4 | 5.5 |
| WACC, % | 5.72 | 6.6 | 5.94 | 5.77 | 5.75 | 5.95 | 5.95 | 5.95 | 5.95 | 5.95 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 462.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 6 | |||||||||
| Terminal Value | 141 | |||||||||
| Present Terminal Value | 106 | |||||||||
| Enterprise Value | 568 | |||||||||
| Net Debt | 835 | |||||||||
| Equity Value | -267 | |||||||||
| Diluted Shares Outstanding, MM | 108 | |||||||||
| Equity Value Per Share | -2.48 |
What You Will Receive
- Flexible Forecast Inputs: Effortlessly adjust key assumptions (growth %, margins, WACC) to explore various scenarios.
- Relevant Market Data: Oaktree Capital Group's financial data pre-loaded to enhance your analysis.
- Automated DCF Calculations: The template provides Net Present Value (NPV) and intrinsic value calculations automatically.
- Customizable and Professional Design: A sleek Excel model tailored to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and optimizing your time.
Key Features
- 🔍 Real-Life OAK-PB Financials: Pre-filled historical and projected data for Oaktree Capital Group, LLC.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) including WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas calculate Oaktree’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Immediately visualize Oaktree’s valuation after making adjustments.
- Scenario Analysis: Evaluate and compare different outcomes based on various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine Oaktree Capital Group’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 the assumptions.
- Step 5: Evaluate the outputs and utilize the results for your investment strategies.
Why Opt for This Calculator?
- Designed for Experts: A sophisticated tool utilized by analysts, portfolio managers, and investment advisors.
- Current Data Insights: Oaktree Capital's historical and projected financials are preloaded for precise analysis.
- Comprehensive Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Detailed Outputs: Instantly computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Clear, step-by-step guidance walks you through the entire process.
Who Can Benefit from This Product?
- Investors: Evaluate Oaktree Capital Group's valuation prior to making stock transactions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess forecasts.
- Startup Founders: Discover the valuation strategies of established firms like Oaktree Capital Group.
- Consultants: Provide comprehensive valuation analyses for clients.
- Students and Educators: Utilize current data for practicing and teaching valuation principles.
Contents of the Template
- Pre-Filled Data: Features Oaktree Capital Group's historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A dedicated worksheet for WACC calculations based on tailored inputs.
- Key Financial Ratios: Assess Oaktree's profitability, efficiency, and financial leverage.
- Customizable Inputs: Easily modify assumptions for revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual representations 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.