|
Grupo Serco PLC (SRP.L) Avaliação DCF
GB | Industrials | Specialty Business Services | 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
Serco Group plc (SRP.L) Bundle
Maximize a eficiência e melhore a precisão com a calculadora DCF do Grupo Serco PLC (SRPL)! Utilizando dados reais da Serco e suposições personalizáveis, essa ferramenta o capacita a prever, analisar e valorizar a Serco 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 | 3,248.4 | 3,884.8 | 4,424.6 | 4,534.0 | 4,873.8 | 5,403.3 | 5,990.2 | 6,641.0 | 7,362.4 | 8,162.2 |
| Revenue Growth, % | 0 | 19.59 | 13.9 | 2.47 | 7.49 | 10.86 | 10.86 | 10.86 | 10.86 | 10.86 |
| EBITDA | 175.7 | 299.9 | 365.2 | 382.0 | 422.0 | 415.7 | 460.8 | 510.9 | 566.4 | 627.9 |
| EBITDA, % | 5.41 | 7.72 | 8.25 | 8.43 | 8.66 | 7.69 | 7.69 | 7.69 | 7.69 | 7.69 |
| Depreciation | 100.0 | 132.4 | 155.9 | 171.7 | 173.2 | 187.5 | 207.9 | 230.5 | 255.5 | 283.2 |
| Depreciation, % | 3.08 | 3.41 | 3.52 | 3.79 | 3.55 | 3.47 | 3.47 | 3.47 | 3.47 | 3.47 |
| EBIT | 75.7 | 167.5 | 209.3 | 210.3 | 248.8 | 228.2 | 253.0 | 280.5 | 310.9 | 344.7 |
| EBIT, % | 2.33 | 4.31 | 4.73 | 4.64 | 5.1 | 4.22 | 4.22 | 4.22 | 4.22 | 4.22 |
| Total Cash | 89.5 | 335.7 | 198.4 | 57.2 | 94.4 | 206.2 | 228.6 | 253.4 | 280.9 | 311.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 572.1 | 569.0 | 587.3 | 667.3 | 604.2 | 785.1 | 870.3 | 964.9 | 1,069.7 | 1,185.9 |
| Account Receivables, % | 17.61 | 14.65 | 13.27 | 14.72 | 12.4 | 14.53 | 14.53 | 14.53 | 14.53 | 14.53 |
| Inventories | 18.3 | 21.4 | 19.6 | 22.4 | 24.1 | 27.5 | 30.5 | 33.8 | 37.5 | 41.6 |
| Inventories, % | 0.56335 | 0.55086 | 0.44298 | 0.49404 | 0.49448 | 0.50914 | 0.50914 | 0.50914 | 0.50914 | 0.50914 |
| Accounts Payable | 119.5 | 99.6 | 89.2 | 108.3 | 99.3 | 137.1 | 152.0 | 168.5 | 186.8 | 207.1 |
| Accounts Payable, % | 3.68 | 2.56 | 2.02 | 2.39 | 2.04 | 2.54 | 2.54 | 2.54 | 2.54 | 2.54 |
| Capital Expenditure | -24.3 | -50.1 | -32.1 | -19.4 | -24.7 | -40.0 | -44.3 | -49.1 | -54.5 | -60.4 |
| Capital Expenditure, % | -0.74806 | -1.29 | -0.72549 | -0.42788 | -0.50679 | -0.73957 | -0.73957 | -0.73957 | -0.73957 | -0.73957 |
| Tax Rate, % | 7.16 | 7.16 | 7.16 | 7.16 | 7.16 | 7.16 | 7.16 | 7.16 | 7.16 | 7.16 |
| EBITAT | 47.3 | 146.2 | 330.9 | 166.1 | 231.0 | 192.4 | 213.3 | 236.4 | 262.1 | 290.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -347.9 | 208.6 | 427.8 | 254.7 | 431.9 | 193.4 | 303.5 | 336.4 | 373.0 | 413.5 |
| WACC, % | 5.26 | 5.55 | 5.7 | 5.45 | 5.61 | 5.51 | 5.51 | 5.51 | 5.51 | 5.51 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,359.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 422 | |||||||||
| Terminal Value | 12,003 | |||||||||
| Present Terminal Value | 9,178 | |||||||||
| Enterprise Value | 10,537 | |||||||||
| Net Debt | 566 | |||||||||
| Equity Value | 9,971 | |||||||||
| Diluted Shares Outstanding, MM | 1,129 | |||||||||
| Equity Value Per Share | 883.52 |
What You Will Receive
- Authentic SRPL Financial Data: Pre-populated with Serco Group's historical and forecasted figures for thorough analysis.
- Completely Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Watch Serco Group's intrinsic value update in real-time as you make alterations.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Layout: Simple format and clear guidance suitable for all skill levels.
Key Features
- Customizable Forecast Inputs: Adjust key metrics such as revenue projections, operating margins, and capital investments.
- Instant DCF Valuation: Quickly generates intrinsic values, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages Serco Group plc's (SRPL) actual financial data for reliable valuation results.
- Effortless Scenario Analysis: Evaluate varying assumptions and analyze results with ease.
- Efficiency Booster: Removes the complexity of developing intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file for Serco Group plc (SRPL).
- Step 2: Review the pre-filled financial data and forecasts for Serco Group plc (SRPL).
- 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 your assumptions.
- Step 5: Evaluate the outputs and utilize the results to inform your investment decisions.
Why Choose This Calculator for Serco Group plc (SRPL)?
- Designed for Experts: A sophisticated tool favored by analysts, CFOs, and consultants alike.
- Accurate Data: Serco Group's historical and projected financials are preloaded for reliable insights.
- Flexible Scenario Analysis: Easily simulate various forecasts and assumptions.
- Comprehensive Outputs: Instantly calculates intrinsic value, NPV, and other essential metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use This Product?
- Finance Students: Master valuation methods and practice with actual data.
- Academics: Integrate industry-standard models into your teaching or research.
- Investors: Validate your assumptions and examine valuation results for Serco Group plc (SRPL).
- Analysts: Enhance your efficiency with a ready-to-use, customizable DCF model.
- Small Business Owners: Discover how major public firms like Serco Group plc (SRPL) are assessed.
Contents of the Template
- Preloaded SRPL Data: Historical and forecasted financial information, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: High-quality sheets 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: Metrics 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.