|
Victrex plc (vct.l) Avaliação DCF
GB | Basic Materials | Chemicals - Specialty | 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
Victrex plc (VCT.L) Bundle
Avalie as perspectivas financeiras da Victrex PLC como um especialista! Esta calculadora DCF (VCTL) vem com dados financeiros pré-preenchidos e oferece total flexibilidade para modificar o crescimento da receita, o WACC, as margens de lucro e várias outras suposições críticas para se alinhar às suas projeções.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 266.0 | 306.3 | 341.0 | 307.0 | 296.2 | 305.8 | 315.8 | 326.0 | 336.6 | 347.5 |
| Revenue Growth, % | 0 | 15.15 | 11.33 | -9.97 | -3.52 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 |
| EBITDA | 85.0 | 110.3 | 110.6 | 96.0 | 48.5 | 90.5 | 93.5 | 96.5 | 99.7 | 102.9 |
| EBITDA, % | 31.95 | 36.01 | 32.43 | 31.27 | 16.37 | 29.61 | 29.61 | 29.61 | 29.61 | 29.61 |
| Depreciation | 20.7 | 21.9 | 21.6 | 21.5 | 23.2 | 22.1 | 22.8 | 23.5 | 24.3 | 25.1 |
| Depreciation, % | 7.78 | 7.15 | 6.33 | 7 | 7.83 | 7.22 | 7.22 | 7.22 | 7.22 | 7.22 |
| EBIT | 64.3 | 88.4 | 89.0 | 74.5 | 25.3 | 68.5 | 70.7 | 73.0 | 75.4 | 77.8 |
| EBIT, % | 24.17 | 28.86 | 26.1 | 24.27 | 8.54 | 22.39 | 22.39 | 22.39 | 22.39 | 22.39 |
| Total Cash | 73.1 | 112.4 | 68.8 | 33.5 | 29.3 | 64.3 | 66.4 | 68.6 | 70.8 | 73.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 29.5 | 26.7 | 39.3 | 35.5 | .0 | 26.2 | 27.1 | 28.0 | 28.9 | 29.8 |
| Account Receivables, % | 11.09 | 8.72 | 11.52 | 11.56 | 0 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 |
| Inventories | 98.5 | 70.3 | 86.8 | 134.5 | 115.1 | 102.8 | 106.2 | 109.6 | 113.2 | 116.8 |
| Inventories, % | 37.03 | 22.95 | 25.45 | 43.81 | 38.86 | 33.62 | 33.62 | 33.62 | 33.62 | 33.62 |
| Accounts Payable | 5.2 | 4.7 | 7.3 | 7.6 | 34.2 | 12.0 | 12.4 | 12.8 | 13.2 | 13.7 |
| Accounts Payable, % | 1.95 | 1.53 | 2.14 | 2.48 | 11.55 | 3.93 | 3.93 | 3.93 | 3.93 | 3.93 |
| Capital Expenditure | -24.9 | -41.9 | -45.5 | -38.5 | -32.6 | -36.7 | -37.8 | -39.1 | -40.3 | -41.7 |
| Capital Expenditure, % | -9.36 | -13.68 | -13.34 | -12.54 | -11.01 | -11.99 | -11.99 | -11.99 | -11.99 | -11.99 |
| Tax Rate, % | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 |
| EBITAT | 54.5 | 69.3 | 76.5 | 63.4 | 18.6 | 55.8 | 57.6 | 59.5 | 61.4 | 63.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -72.5 | 79.8 | 26.1 | 2.8 | 90.7 | 5.1 | 38.8 | 40.0 | 41.3 | 42.7 |
| WACC, % | 7.02 | 7 | 7.02 | 7.02 | 6.99 | 7.01 | 7.01 | 7.01 | 7.01 | 7.01 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 133.2 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 44 | |||||||||
| Terminal Value | 1,096 | |||||||||
| Present Terminal Value | 781 | |||||||||
| Enterprise Value | 915 | |||||||||
| Net Debt | 21 | |||||||||
| Equity Value | 894 | |||||||||
| Diluted Shares Outstanding, MM | 88 | |||||||||
| Equity Value Per Share | 1,015.50 |
What You Will Receive
- Pre-Configured Financial Model: Utilize Victrex plc’s (VCTL) actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Real-Time Calculations: Automatic updates allow you to view results instantly as you make adjustments.
- Professional-Grade Template: An enhanced Excel file crafted for high-quality financial evaluation.
- Flexible and Reusable: Designed for adaptability, perfect for creating detailed forecasts repeatedly.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation frameworks.
- WACC Tool: Offers a pre-designed Weighted Average Cost of Capital sheet with adjustable inputs.
- Customizable Forecast Parameters: Adjust growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Victrex plc (VCTL).
- Visual Dashboard and Charts: Graphical representations that summarize essential valuation metrics for streamlined analysis.
How It Functions
- 1. Access the Template: Download and open the Excel file containing Victrex plc's preloaded data.
- 2. Modify Assumptions: Update key variables such as growth rates, WACC, and capital expenditures.
- 3. View Instant Results: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
- 5. Present with Assurance: Deliver professional valuation insights to back your decisions regarding Victrex plc (VCTL).
Why Choose This Calculator for Victrex plc (VCTL)?
- Reliable Data: Up-to-date Victrex financials provide trustworthy valuation outcomes.
- Customizable Features: Modify essential metrics like growth rates, WACC, and tax rates to fit your forecasts.
- Efficiency Boost: Built-in calculations save you from starting from square one.
- Professional Quality: Tailored for investors, analysts, and consultants alike.
- User-Friendly Interface: Easy-to-navigate design and clear instructions allow for seamless use by everyone.
Who Should Use This Product?
- Investors: Effectively evaluate Victrex plc’s fair value before making informed investment choices.
- CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily customize the template for client valuation reports.
- Entrepreneurs: Discover financial modeling techniques employed by leading companies.
- Educators: Implement it as a teaching resource to illustrate various valuation methods.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
- Real-World Data: Victrex plc’s (VCTL) historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed to provide clear, actionable results.
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.