Nokia Oyj (NOK) DCF Valuation

Nokia Oyj (NOK) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Nokia Oyj (NOK) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Explore the financial future of Nokia Oyj (NOK) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Nokia Oyj (NOK) and refine your investment approach.


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 24,304.2 22,794.7 23,144.0 25,967.9 23,202.3 23,021.0 22,841.0 22,662.4 22,485.3 22,309.5
Revenue Growth, % 0 -6.21 1.53 12.2 -10.65 -0.78173 -0.78173 -0.78173 -0.78173 -0.78173
EBITDA 2,579.0 2,137.0 3,363.9 3,696.4 3,068.9 2,853.8 2,831.5 2,809.3 2,787.4 2,765.6
EBITDA, % 10.61 9.37 14.53 14.23 13.23 12.4 12.4 12.4 12.4 12.4
Depreciation 1,755.4 1,187.3 1,177.9 1,188.4 1,133.1 1,242.3 1,232.6 1,222.9 1,213.4 1,203.9
Depreciation, % 7.22 5.21 5.09 4.58 4.88 5.4 5.4 5.4 5.4 5.4
EBIT 823.5 949.7 2,186.0 2,508.1 1,935.8 1,611.5 1,598.9 1,586.4 1,574.0 1,561.7
EBIT, % 3.39 4.17 9.45 9.66 8.34 7 7 7 7 7
Total Cash 6,432.8 8,626.1 10,011.5 9,550.7 8,589.6 8,350.5 8,285.2 8,220.4 8,156.2 8,092.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 6,790.4 6,862.3 6,805.0 1,222.8 7,026.0
Account Receivables, % 27.94 30.1 29.4 4.71 30.28
Inventories 3,060.6 2,343.4 2,493.5 3,403.5 2,834.4 2,715.1 2,693.8 2,672.8 2,651.9 2,631.2
Inventories, % 12.59 10.28 10.77 13.11 12.22 11.79 11.79 11.79 11.79 11.79
Accounts Payable 3,946.6 3,308.7 3,835.1 4,930.7 3,568.2 3,761.2 3,731.8 3,702.6 3,673.7 3,644.9
Accounts Payable, % 16.24 14.52 16.57 18.99 15.38 16.34 16.34 16.34 16.34 16.34
Capital Expenditure -719.3 -499.3 -583.8 -626.5 -679.7 -599.2 -594.5 -589.9 -585.3 -580.7
Capital Expenditure, % -2.96 -2.19 -2.52 -2.41 -2.93 -2.6 -2.6 -2.6 -2.6 -2.6
Tax Rate, % 55.64 55.64 55.64 55.64 55.64 55.64 55.64 55.64 55.64 55.64
EBITAT 95.0 -2,756.7 1,842.1 4,880.6 858.8 774.1 768.0 762.0 756.1 750.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -4,773.1 -2,061.4 2,869.9 11,210.3 -5,284.2 3,118.1 1,442.0 1,430.7 1,419.5 1,408.4
WACC, % 6.66 6.52 7.55 7.75 7.06 7.11 7.11 7.11 7.11 7.11
PV UFCF
SUM PV UFCF 7,410.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,437
Terminal Value 28,120
Present Terminal Value 19,948
Enterprise Value 27,358
Net Debt -1,090
Equity Value 28,448
Diluted Shares Outstanding, MM 5,586
Equity Value Per Share 5.09

What You Will Receive

  • Pre-Filled Financial Model: Nokia’s actual data provides an accurate basis for DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Instant updates allow you to view results as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Nokia Oyj (NOK).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs for personalized analysis.
  • Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Nokia Oyj (NOK).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template containing Nokia Oyj's (NOK) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Nokia Oyj's (NOK) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports based on the outputs.

Why Choose This Calculator?

  • Accurate Data: Real Nokia Oyj (NOK) financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-built calculations save you from starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants.
  • User-Friendly: Intuitive design and step-by-step instructions make it accessible for all users.

Who Should Use Nokia Oyj (NOK) Products?

  • Telecom Investors: Gain insights into the telecommunications market with advanced analytics tools.
  • Market Analysts: Streamline your research with comprehensive data on Nokia Oyj (NOK) operations.
  • Consultants: Effortlessly modify reports and presentations tailored to client needs.
  • Technology Enthusiasts: Explore the latest innovations and their impact on the industry.
  • Educators and Students: Utilize resources for hands-on learning in technology and business courses.

What the Template Contains

  • Pre-Filled Data: Includes Nokia Oyj’s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Nokia Oyj’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.