|
Rightmove plc (rmv.l) Avaliação DCF
GB | Communication Services | Internet Content & Information | 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
Rightmove plc (RMV.L) Bundle
Descubra o verdadeiro valor do RightMove PLC (RMVL) com nossa calculadora DCF avançada! Ajuste as suposições -chave, explore vários cenários e avalie como as mudanças afetam a avaliação RightMove PLC (RMVL) - tudo dentro de um único modelo do Excel.
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 | 289.3 | 205.7 | 304.9 | 332.6 | 364.3 | 398.9 | 436.7 | 478.1 | 523.5 | 573.1 |
| Revenue Growth, % | 0 | -28.9 | 48.21 | 9.1 | 9.53 | 9.48 | 9.48 | 9.48 | 9.48 | 9.48 |
| EBITDA | 217.6 | 139.4 | 228.1 | 245.9 | 263.0 | 290.3 | 317.9 | 348.0 | 381.0 | 417.2 |
| EBITDA, % | 75.23 | 67.77 | 74.83 | 73.94 | 72.19 | 72.79 | 72.79 | 72.79 | 72.79 | 72.79 |
| Depreciation | 3.6 | 4.3 | 4.4 | 4.6 | 5.0 | 6.0 | 6.6 | 7.2 | 7.9 | 8.6 |
| Depreciation, % | 1.24 | 2.08 | 1.46 | 1.38 | 1.37 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
| EBIT | 214.0 | 135.1 | 223.7 | 241.3 | 258.0 | 284.3 | 311.3 | 340.8 | 373.2 | 408.5 |
| EBIT, % | 73.98 | 65.69 | 73.37 | 72.56 | 70.83 | 71.29 | 71.29 | 71.29 | 71.29 | 71.29 |
| Total Cash | 36.3 | 96.7 | 48.0 | 40.1 | 38.9 | 78.2 | 85.6 | 93.7 | 102.6 | 112.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 20.5 | 19.0 | 19.3 | 22.4 | 26.1 | 29.2 | 31.9 | 34.9 | 38.3 | 41.9 |
| Account Receivables, % | 7.08 | 9.23 | 6.32 | 6.74 | 7.17 | 7.31 | 7.31 | 7.31 | 7.31 | 7.31 |
| Inventories | .0 | .0 | .0 | .0 | -.9 | -.2 | -.2 | -.2 | -.3 | -.3 |
| Inventories, % | 0 | 0 | 0 | 0.000000301 | -0.24402 | -0.04880373 | -0.04880373 | -0.04880373 | -0.04880373 | -0.04880373 |
| Accounts Payable | 1.4 | 2.7 | 3.1 | 1.2 | 2.1 | 3.0 | 3.3 | 3.6 | 3.9 | 4.3 |
| Accounts Payable, % | 0.47836 | 1.33 | 1 | 0.34724 | 0.56462 | 0.74509 | 0.74509 | 0.74509 | 0.74509 | 0.74509 |
| Capital Expenditure | -.8 | -3.5 | -.7 | -2.9 | -3.3 | -3.2 | -3.5 | -3.8 | -4.2 | -4.6 |
| Capital Expenditure, % | -0.26925 | -1.69 | -0.23583 | -0.85683 | -0.91843 | -0.79411 | -0.79411 | -0.79411 | -0.79411 | -0.79411 |
| Tax Rate, % | 23.34 | 23.34 | 23.34 | 23.34 | 23.34 | 23.34 | 23.34 | 23.34 | 23.34 | 23.34 |
| EBITAT | 173.5 | 110.0 | 181.5 | 195.7 | 197.8 | 228.3 | 249.9 | 273.6 | 299.6 | 328.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 157.2 | 113.7 | 185.3 | 192.4 | 197.5 | 228.3 | 250.5 | 274.3 | 300.3 | 328.8 |
| WACC, % | 9.22 | 9.22 | 9.22 | 9.22 | 9.22 | 9.22 | 9.22 | 9.22 | 9.22 | 9.22 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,052.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 335 | |||||||||
| Terminal Value | 4,647 | |||||||||
| Present Terminal Value | 2,990 | |||||||||
| Enterprise Value | 4,043 | |||||||||
| Net Debt | -26 | |||||||||
| Equity Value | 4,069 | |||||||||
| Diluted Shares Outstanding, MM | 815 | |||||||||
| Equity Value Per Share | 499.06 |
What You Will Receive
- Accurate RMVL Financials: Access to both historical and projected data for precise valuation.
- Customizable Inputs: Adjust metrics such as WACC, tax rates, revenue growth, and capital expenditures.
- Automated Calculations: Get dynamic calculations for intrinsic value and NPV.
- Scenario Analysis: Evaluate various scenarios to assess Rightmove's future performance.
- User-Friendly Design: Designed for professionals but easy for newcomers to navigate.
Key Features of Rightmove plc (RMVL)
- Comprehensive Financial Data: Gain access to reliable, pre-loaded historical figures and forward-looking estimates.
- Adjustable Forecast Parameters: Modify highlighted cells, including WACC, growth rates, and profit margins.
- Dynamic Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow metrics.
- Intuitive Visual Dashboard: User-friendly charts and summaries for a clear view of your valuation outcomes.
- Designed for All Skill Levels: A straightforward, intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine the pre-populated Rightmove plc (RMVL) data (historical and forecasted).
- Step 3: Modify key assumptions (highlighted in yellow) based on your evaluation.
- Step 4: Observe the automatic recalculations for Rightmove plc’s intrinsic value.
- Step 5: Utilize the results for your investment strategies or reporting needs.
Why Opt for This Rightmove plc (RMVL) Calculator?
- Precision: Utilizes accurate Rightmove financial data to ensure reliability.
- Versatility: Allows users to easily experiment with and adjust inputs as needed.
- Efficiency: Avoid the complexities of constructing a DCF model from the ground up.
- High-Quality: Crafted with the insight and precision expected at the CFO level.
- Intuitive: Simple to navigate, even for those lacking advanced financial modeling skills.
Who Can Benefit from This Product?
- Investors: Evaluate Rightmove plc’s (RMVL) market value prior to making investment decisions.
- CFOs and Financial Analysts: Optimize valuation workflows and assess financial forecasts.
- Startup Founders: Discover how leading public companies like Rightmove plc are appraised.
- Consultants: Create comprehensive valuation reports for your clients.
- Students and Educators: Utilize real-world examples to learn and teach valuation methodologies.
Contents of the Template
- Preloaded RMVL Data: Historical and projected financial information, encompassing revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced spreadsheets 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 financials for thorough analysis.
- Key Ratios: Ratios for profitability, leverage, and efficiency to assess performance.
- Dashboard and Charts: Visual representations of valuation results 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.