|
Savills plc (svs.l) avaliação dcf
GB | Real Estate | Real Estate - 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
Savills plc (SVS.L) Bundle
Procurando avaliar o valor intrínseco do Savills PLC? Nossa calculadora SVSL DCF integra dados do mundo real com extensos recursos de personalização, permitindo refinar suas projeções e aprimorar suas opções de investimento.
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 | 1,913.4 | 1,740.5 | 2,147.0 | 2,298.3 | 2,238.0 | 2,361.1 | 2,490.9 | 2,627.9 | 2,772.4 | 2,924.8 |
| Revenue Growth, % | 0 | -9.04 | 23.36 | 7.05 | -2.62 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 |
| EBITDA | 192.5 | 162.3 | 262.5 | 242.0 | 168.7 | 234.6 | 247.5 | 261.1 | 275.5 | 290.6 |
| EBITDA, % | 10.06 | 9.32 | 12.23 | 10.53 | 7.54 | 9.94 | 9.94 | 9.94 | 9.94 | 9.94 |
| Depreciation | 71.0 | 73.9 | 77.6 | 82.7 | 85.4 | 89.7 | 94.6 | 99.8 | 105.3 | 111.1 |
| Depreciation, % | 3.71 | 4.25 | 3.61 | 3.6 | 3.82 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 |
| EBIT | 121.5 | 88.4 | 184.9 | 159.3 | 83.3 | 144.9 | 152.9 | 161.3 | 170.2 | 179.6 |
| EBIT, % | 6.35 | 5.08 | 8.61 | 6.93 | 3.72 | 6.14 | 6.14 | 6.14 | 6.14 | 6.14 |
| Total Cash | 209.9 | 547.4 | 689.7 | 669.1 | 506.8 | 596.4 | 629.2 | 663.8 | 700.3 | 738.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 532.0 | 367.0 | 455.1 | 485.8 | 488.7 | 533.9 | 563.2 | 594.2 | 626.9 | 661.4 |
| Account Receivables, % | 27.8 | 21.09 | 21.2 | 21.14 | 21.84 | 22.61 | 22.61 | 22.61 | 22.61 | 22.61 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0.0000000575 | 0.0000000466 | 0.0000000435 | 0 | 0.0000000295 | 0.0000000295 | 0.0000000295 | 0.0000000295 | 0.0000000295 |
| Accounts Payable | 103.6 | 73.8 | 118.5 | 108.9 | 107.4 | 116.7 | 123.1 | 129.9 | 137.0 | 144.6 |
| Accounts Payable, % | 5.41 | 4.24 | 5.52 | 4.74 | 4.8 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 |
| Capital Expenditure | -23.5 | -18.1 | -24.5 | -26.8 | -17.4 | -25.3 | -26.7 | -28.1 | -29.7 | -31.3 |
| Capital Expenditure, % | -1.23 | -1.04 | -1.14 | -1.17 | -0.77748 | -1.07 | -1.07 | -1.07 | -1.07 | -1.07 |
| Tax Rate, % | 26.35 | 26.35 | 26.35 | 26.35 | 26.35 | 26.35 | 26.35 | 26.35 | 26.35 | 26.35 |
| EBITAT | 97.0 | 81.9 | 158.5 | 134.1 | 61.3 | 120.6 | 127.2 | 134.2 | 141.6 | 149.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -283.9 | 272.9 | 168.2 | 149.7 | 124.9 | 149.1 | 172.2 | 181.7 | 191.7 | 202.2 |
| WACC, % | 8.75 | 8.98 | 8.86 | 8.83 | 8.64 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 692.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 206 | |||||||||
| Terminal Value | 3,028 | |||||||||
| Present Terminal Value | 1,985 | |||||||||
| Enterprise Value | 2,678 | |||||||||
| Net Debt | 97 | |||||||||
| Equity Value | 2,581 | |||||||||
| Diluted Shares Outstanding, MM | 142 | |||||||||
| Equity Value Per Share | 1,821.63 |
What You Will Receive
- Customizable Excel Template: An adjustable Excel-based DCF Calculator featuring pre-filled real Savills plc (SVSL) financial data.
- Accurate Data: Access to historical figures and future projections (highlighted in the designated cells).
- Adaptable Forecasting: Modify key assumptions such as revenue growth, EBITDA percentage, and WACC.
- Instant Calculations: Quickly assess how your changes influence the valuation of Savills plc (SVSL).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for simplicity and user-friendliness, complete with step-by-step guidance.
Key Features
- 🔍 Real-Life SVSL Financials: Access pre-loaded historical and projected data for Savills plc.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas compute Savills’ intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Quickly visualize Savills’ valuation after applying changes.
- Scenario Analysis: Evaluate and compare various financial scenarios side-by-side.
How It Functions
- 1. Access the Template: Download and open the Excel file containing Savills plc (SVSL) preloaded data.
- 2. Adjust Assumptions: Modify key parameters such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation scenarios.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.
Why Choose This Calculator for Savills plc (SVSL)?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Assumptions: Modify the inputs effortlessly to fit your analysis needs.
- Real-Time Updates: Witness immediate changes to Savills' valuation as you adjust the parameters.
- Pre-Configured: Comes loaded with Savills' current financial data for swift evaluations.
- Endorsed by Industry Experts: Trusted by investors and analysts for making well-informed choices.
Who Should Consider Using This Product?
- Real Estate Students: Master valuation methods and put them into practice with actual market data.
- Researchers: Integrate industry-standard models into your academic projects or studies.
- Investors: Evaluate your hypotheses and scrutinize the valuation metrics of Savills plc (SVSL).
- Market Analysts: Enhance your efficiency with a ready-to-use, customizable DCF model.
- Property Entrepreneurs: Discover how major public firms like Savills plc (SVSL) are appraised.
What the Template Includes
- Pre-Filled DCF Model: Savills plc (SVSL)’s financial data preloaded for immediate analysis.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess Savills plc (SVSL)’s profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX to tailor your scenarios.
- Financial Statements: Access annual and quarterly reports to facilitate in-depth analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.