Pampa Energía S.A. (PAM) DCF Valuation

Pampa Energía S.A. (PAM) 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

Pampa Energía S.A. (PAM) 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:

Evaluate Pampa Energía S.A. (PAM)'s financial outlook like an expert! This (PAM) DCF Calculator comes with pre-filled financial data and offers full flexibility to modify revenue growth, WACC, margins, and other critical assumptions to align with your projections.


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 1.3 1.0 1.5 1.8 1.7 1.8 2.0 2.2 2.4 2.6
Revenue Growth, % 0 -19.93 40.54 21.29 -5.3 9.15 9.15 9.15 9.15 9.15
EBITDA .5 .5 .6 .7 .6 .8 .8 .9 1.0 1.1
EBITDA, % 41.34 43.34 42.51 39.31 37.99 40.9 40.9 40.9 40.9 40.9
Depreciation .2 .2 .2 .2 .3 .3 .3 .3 .4 .4
Depreciation, % 13.73 19.01 13.59 11.59 15.42 14.67 14.67 14.67 14.67 14.67
EBIT .4 .3 .4 .5 .4 .5 .5 .6 .6 .7
EBIT, % 27.61 24.32 28.91 27.72 22.58 26.23 26.23 26.23 26.23 26.23
Total Cash .6 .5 .6 .7 .8 .8 .9 1.0 1.0 1.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .5 .2 .2 .3 .2
Account Receivables, % 41.34 23.02 16.98 16.68 12.07
Inventories .1 .1 .2 .2 .2 .2 .2 .2 .3 .3
Inventories, % 11.42 10.81 10.28 9.46 11.86 10.76 10.76 10.76 10.76 10.76
Accounts Payable .2 .1 .2 .2 .2 .2 .2 .3 .3 .3
Accounts Payable, % 16.57 9.04 11.21 9.51 11.61 11.59 11.59 11.59 11.59 11.59
Capital Expenditure -.4 -.1 -.2 -.4 -.7 -.5 -.5 -.5 -.6 -.6
Capital Expenditure, % -31.79 -11.56 -13.66 -22.74 -43.76 -24.7 -24.7 -24.7 -24.7 -24.7
Tax Rate, % 51.52 51.52 51.52 51.52 51.52 51.52 51.52 51.52 51.52 51.52
EBITAT .4 .4 .3 .4 .2 .4 .4 .5 .5 .5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -.3 .6 .3 .1 -.2 .0 .2 .2 .2 .2
WACC, % 7.18 7.18 7.18 7.18 7.18 7.18 7.18 7.18 7.18 7.18
PV UFCF
SUM PV UFCF .7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 5
Present Terminal Value 3
Enterprise Value 4
Net Debt 1
Equity Value 3
Diluted Shares Outstanding, MM 1,366
Equity Value Per Share 0.00

What You Will Receive

  • Adjustable Forecast Parameters: Modify key inputs (growth %, margins, WACC) to explore various scenarios.
  • Comprehensive Market Data: Pampa Energía S.A.'s financial information pre-loaded to facilitate your analysis.
  • Instant DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
  • Tailored and Professional Design: A refined Excel model that aligns with your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating forecasts, confirming strategies, and enhancing efficiency.

Key Features

  • 🔍 Real-Life PAM Financials: Pre-filled historical and projected data for Pampa Energía S.A. (PAM).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Pampa Energía’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Pampa Energía’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Download: Obtain the pre-built Excel file featuring Pampa Energía S.A.'s (PAM) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment choices.

Why Choose This Calculator for Pampa Energía S.A. (PAM)?

  • Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for Pampa Energía S.A. (PAM).
  • Customizable Inputs: Modify the highlighted cells to explore different financial scenarios for Pampa Energía S.A. (PAM).
  • Detailed Insights: Automatically computes Pampa Energía S.A. (PAM)'s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on Pampa Energía S.A. (PAM).

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Pampa Energía S.A. (PAM) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Pampa Energía S.A. (PAM).
  • Consultants: Deliver professional valuation insights on Pampa Energía S.A. (PAM) to clients quickly and accurately.
  • Business Owners: Understand how energy companies like Pampa Energía S.A. (PAM) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Pampa Energía S.A. (PAM).

What the Template Contains

  • Preloaded PAM Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

Es wurden keine passenden Produkte gefunden.