|
Raspberry Pi Holdings plc (rpi.l) 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
- ✓ Não É Necessária Experiência; Fácil De Seguir
Raspberry Pi Holdings PLC (RPI.L) Bundle
Descubra o verdadeiro valor do Raspberry Pi Holdings plc (RPIL) com nossa calculadora DCF avançada! Ajuste as principais suposições, explore vários cenários e avalie como diferentes mudanças afetam a avaliação do Raspberry Pi Holdings plc (RPIL) - 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 | 39.6 | 73.1 | 102.2 | 152.5 | 213.8 | 328.1 | 503.5 | 772.5 | 1,185.4 | 1,818.9 |
| Revenue Growth, % | 0 | 84.47 | 39.9 | 49.19 | 40.2 | 53.44 | 53.44 | 53.44 | 53.44 | 53.44 |
| EBITDA | 5.7 | 14.2 | 16.4 | 20.7 | 35.8 | 52.6 | 80.8 | 123.9 | 190.1 | 291.8 |
| EBITDA, % | 14.35 | 19.48 | 16.07 | 13.55 | 16.75 | 16.04 | 16.04 | 16.04 | 16.04 | 16.04 |
| Depreciation | .4 | .7 | 2.8 | 4.2 | 6.1 | 6.8 | 10.5 | 16.1 | 24.7 | 38.0 |
| Depreciation, % | 1.11 | 1 | 2.71 | 2.74 | 2.87 | 2.09 | 2.09 | 2.09 | 2.09 | 2.09 |
| EBIT | 5.2 | 13.5 | 13.7 | 16.5 | 29.7 | 45.8 | 70.2 | 107.8 | 165.4 | 253.8 |
| EBIT, % | 13.24 | 18.47 | 13.36 | 10.81 | 13.88 | 13.95 | 13.95 | 13.95 | 13.95 | 13.95 |
| Total Cash | 6.2 | .8 | 25.4 | 27.3 | 42.2 | 51.9 | 79.6 | 122.2 | 187.5 | 287.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4.0 | 7.0 | 11.9 | 19.1 | 23.7 | 36.0 | 55.3 | 84.8 | 130.2 | 199.8 |
| Account Receivables, % | 10.09 | 9.54 | 11.66 | 12.53 | 11.09 | 10.98 | 10.98 | 10.98 | 10.98 | 10.98 |
| Inventories | 5.5 | 13.8 | 30.0 | 39.8 | 84.8 | 83.9 | 128.8 | 197.6 | 303.2 | 465.3 |
| Inventories, % | 13.91 | 18.93 | 29.31 | 26.1 | 39.64 | 25.58 | 25.58 | 25.58 | 25.58 | 25.58 |
| Accounts Payable | 5.0 | 7.8 | 15.2 | 18.0 | 62.4 | 51.9 | 79.7 | 122.3 | 187.7 | 288.0 |
| Accounts Payable, % | 12.7 | 10.65 | 14.85 | 11.81 | 29.16 | 15.83 | 15.83 | 15.83 | 15.83 | 15.83 |
| Capital Expenditure | -.7 | -1.3 | -5.4 | -8.7 | -18.6 | -15.3 | -23.5 | -36.1 | -55.3 | -84.9 |
| Capital Expenditure, % | -1.88 | -1.8 | -5.25 | -5.72 | -8.69 | -4.67 | -4.67 | -4.67 | -4.67 | -4.67 |
| Tax Rate, % | 17.34 | 17.34 | 17.34 | 17.34 | 17.34 | 17.34 | 17.34 | 17.34 | 17.34 | 17.34 |
| EBITAT | 5.2 | 12.7 | 11.0 | 17.3 | 24.5 | 41.8 | 64.2 | 98.5 | 151.1 | 231.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | .5 | 3.5 | -5.3 | -1.5 | 6.9 | 11.5 | 14.8 | 22.8 | 34.9 | 53.6 |
| WACC, % | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 113.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 55 | |||||||||
| Terminal Value | 1,647 | |||||||||
| Present Terminal Value | 1,271 | |||||||||
| Enterprise Value | 1,385 | |||||||||
| Net Debt | -35 | |||||||||
| Equity Value | 1,420 | |||||||||
| Diluted Shares Outstanding, MM | 182 | |||||||||
| Equity Value Per Share | 779.38 |
What You Will Receive
- Authentic RPIL Financial Data: Pre-loaded with Raspberry Pi Holdings PLC's historical and projected figures for accurate analysis.
- Completely Customizable Template: Effortlessly adjust key inputs such as revenue growth, WACC, and EBITDA %.
- Instantaneous Calculations: Observe updates to the intrinsic value of RPIL in real-time as you make adjustments.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants in pursuit of precise DCF outcomes.
- Intuitive Design: Streamlined layout and straightforward instructions suitable for all skill levels.
Highlighting Key Features
- Accurate Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts for Raspberry Pi Holdings PLC (RPIL).
- Customizable Assumptions: Modify the yellow-highlighted fields such as WACC, growth rates, and profit margins to fit your analysis.
- Automated Calculations: Get real-time updates to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Clear and informative charts and summaries help you easily interpret your valuation outcomes.
- Designed for All Experience Levels: A straightforward and intuitive framework tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Raspberry Pi Holdings PLC's (RPIL) pre-filled financial data and forecasts.
- Step 3: Adjust key variables such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment decisions.
Why Choose This Calculator?
- User-Friendly Interface: Perfect for both novices and seasoned analysts.
- Customizable Parameters: Effortlessly adjust inputs to suit your analysis needs.
- Real-Time Feedback: Observe immediate updates to Raspberry Pi Holdings PLC's valuation as you modify inputs.
- Pre-Configured: Comes with Raspberry Pi Holdings PLC's actual financial data for swift evaluations.
- Endorsed by Experts: Utilized by investors and analysts for making educated decisions.
Who Can Benefit from This Product?
- Investors: Evaluate the valuation of Raspberry Pi Holdings PLC (RPIL) prior to making stock transactions.
- CFOs and Financial Analysts: Enhance valuation workflows and assess financial forecasts.
- Startup Founders: Gain insights into how leading public companies like Raspberry Pi Holdings PLC (RPIL) are appraised.
- Consultants: Provide clients with comprehensive and professional valuation assessments.
- Students and Educators: Utilize real-life data to learn and teach valuation methodologies.
Contents of the Template
- Historical Data: Includes Raspberry Pi Holdings PLC's (RPIL) previous financials and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates for assessing the intrinsic value of Raspberry Pi Holdings PLC (RPIL).
- WACC Sheet: Pre-configured calculations for Weighted Average Cost of Capital.
- Editable Inputs: Adjust key parameters such as growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: Full breakdown of Raspberry Pi Holdings PLC's (RPIL) financial performance.
- Interactive Dashboard: Dynamically visualize valuation results and future projections.
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.