|
Oxford Instruments plc (oxig.l) Avaliação DCF
GB | Technology | Semiconductors | LSE
|
- ✓ 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
Oxford Instruments plc (OXIG.L) Bundle
Aprimore suas estratégias de investimento com o Oxford Instruments Plc (Oxigl) DCF Calculator! Utilize dados financeiros genuínos, ajuste as projeções e despesas de crescimento e observe instantaneamente como essas modificações afetam o valor intrínseco de (oxigl).
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 | 317.4 | 318.5 | 367.3 | 444.7 | 470.4 | 520.4 | 575.7 | 636.9 | 704.6 | 779.5 |
| Revenue Growth, % | 0 | 0.34657 | 15.32 | 21.07 | 5.78 | 10.63 | 10.63 | 10.63 | 10.63 | 10.63 |
| EBITDA | 58.0 | 71.6 | 67.4 | 94.8 | 93.1 | 104.3 | 115.4 | 127.7 | 141.2 | 156.2 |
| EBITDA, % | 18.27 | 22.48 | 18.35 | 21.32 | 19.79 | 20.04 | 20.04 | 20.04 | 20.04 | 20.04 |
| Depreciation | 18.6 | 17.5 | 18.9 | 20.1 | 20.1 | 26.3 | 29.1 | 32.2 | 35.6 | 39.4 |
| Depreciation, % | 5.86 | 5.49 | 5.15 | 4.52 | 4.27 | 5.06 | 5.06 | 5.06 | 5.06 | 5.06 |
| EBIT | 39.4 | 54.1 | 48.5 | 74.7 | 73.0 | 78.0 | 86.3 | 95.4 | 105.6 | 116.8 |
| EBIT, % | 12.41 | 16.99 | 13.2 | 16.8 | 15.52 | 14.98 | 14.98 | 14.98 | 14.98 | 14.98 |
| Total Cash | 119.5 | 128.0 | 96.4 | 112.7 | 97.8 | 156.3 | 173.0 | 191.4 | 211.7 | 234.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 67.6 | 73.4 | 87.1 | 107.1 | 84.9 | 114.7 | 126.9 | 140.4 | 155.3 | 171.8 |
| Account Receivables, % | 21.3 | 23.05 | 23.71 | 24.08 | 18.05 | 22.04 | 22.04 | 22.04 | 22.04 | 22.04 |
| Inventories | 58.8 | 58.7 | 65.3 | 81.4 | 108.4 | 100.0 | 110.6 | 122.4 | 135.4 | 149.8 |
| Inventories, % | 18.53 | 18.43 | 17.78 | 18.3 | 23.04 | 19.22 | 19.22 | 19.22 | 19.22 | 19.22 |
| Accounts Payable | 20.6 | 21.6 | 29.3 | 30.3 | 32.6 | 36.4 | 40.3 | 44.6 | 49.3 | 54.6 |
| Accounts Payable, % | 6.49 | 6.78 | 7.98 | 6.81 | 6.93 | 7 | 7 | 7 | 7 | 7 |
| Capital Expenditure | -7.2 | -5.1 | -14.7 | -32.9 | -27.0 | -21.9 | -24.2 | -26.8 | -29.6 | -32.8 |
| Capital Expenditure, % | -2.27 | -1.6 | -4 | -7.4 | -5.74 | -4.2 | -4.2 | -4.2 | -4.2 | -4.2 |
| Tax Rate, % | 28.89 | 28.89 | 28.89 | 28.89 | 28.89 | 28.89 | 28.89 | 28.89 | 28.89 | 28.89 |
| EBITAT | 35.0 | 43.3 | 39.3 | 59.6 | 51.9 | 62.5 | 69.1 | 76.5 | 84.6 | 93.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -59.4 | 51.0 | 30.9 | 11.7 | 42.5 | 49.4 | 55.1 | 61.0 | 67.5 | 74.6 |
| WACC, % | 8.53 | 8.51 | 8.51 | 8.51 | 8.5 | 8.51 | 8.51 | 8.51 | 8.51 | 8.51 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 238.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 76 | |||||||||
| Terminal Value | 1,169 | |||||||||
| Present Terminal Value | 777 | |||||||||
| Enterprise Value | 1,015 | |||||||||
| Net Debt | -50 | |||||||||
| Equity Value | 1,066 | |||||||||
| Diluted Shares Outstanding, MM | 59 | |||||||||
| Equity Value Per Share | 1,818.79 |
What You Will Receive
- Adjustable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to generate various scenarios.
- Comprehensive Data: Oxford Instruments plc’s (OXIGL) financial data pre-loaded for your convenience.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Custom and Professional Design: A sleek Excel model tailored to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for assessing projections, verifying strategies, and enhancing efficiency.
Key Features
- 🔍 Real-Life OXIGL Financials: Pre-filled historical and projected data for Oxford Instruments plc.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas determine the intrinsic value of Oxford Instruments using the Discounted Cash Flow method.
- ⚡ Instant Results: Immediately visualize Oxford Instruments' valuation after adjustments are made.
- Scenario Analysis: Evaluate and contrast outcomes for different financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template featuring data from Oxford Instruments plc (OXIGL).
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view the recalculated results, including the intrinsic value of Oxford Instruments plc (OXIGL).
- Step 5: Use the outputs to make well-informed investment decisions or create comprehensive reports.
Why Opt for the [Symbol] Calculator?
- Time Efficient: Get started instantly without the hassle of building a DCF model from the ground up.
- Enhanced Accuracy: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Modify the model to align with your own assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs make interpretation straightforward.
- Favored by Professionals: Crafted for experts who prioritize both precision and ease of use.
Who Should Utilize This Product?
- Investors: Accurately assess Oxford Instruments plc’s (OXIGL) fair value before making investment choices.
- CFOs: Utilize a professional-grade DCF model for enhanced financial reporting and analysis.
- Consultants: Seamlessly customize the template for client valuation reports.
- Entrepreneurs: Discover insights into the financial modeling practices of Fortune 500 companies.
- Educators: Employ it as a teaching resource to illustrate valuation methodologies.
Contents of the Template
- Pre-Filled Data: Contains Oxford Instruments plc’s historical financial data and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specialized sheet for calculating WACC using customized inputs.
- Key Financial Ratios: Evaluate Oxford Instruments plc’s profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visuals and tables that summarize 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.