The E.W. Scripps Company (SSP) DCF Valuation

The E.W. Scripps Company (SSP) 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

The E.W. Scripps Company (SSP) 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:

Whether you’re an investor or an analyst, this (SSP) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from The E.W. Scripps Company, you can adjust forecasts and observe the effects in real time.


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 1,351.4 1,857.5 2,283.5 2,453.2 2,292.9 2,507.0 2,741.0 2,996.9 3,276.7 3,582.6
Revenue Growth, % 0 37.45 22.94 7.43 -6.53 9.34 9.34 9.34 9.34 9.34
EBITDA 192.7 425.6 581.9 598.9 -598.9 305.6 334.1 365.3 399.4 436.7
EBITDA, % 14.26 22.91 25.48 24.41 -26.12 12.19 12.19 12.19 12.19 12.19
Depreciation 84.3 107.2 161.9 160.4 155.1 162.5 177.6 194.2 212.4 232.2
Depreciation, % 6.24 5.77 7.09 6.54 6.76 6.48 6.48 6.48 6.48 6.48
EBIT 108.4 318.4 419.9 438.5 -754.0 143.1 156.5 171.1 187.1 204.5
EBIT, % 8.02 17.14 18.39 17.87 -32.88 5.71 5.71 5.71 5.71 5.71
Total Cash 33.0 576.0 66.2 18.0 35.3 193.7 211.7 231.5 253.1 276.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 417.5 441.4 573.3 600.1 610.5
Account Receivables, % 30.89 23.76 25.11 24.46 26.63
Inventories 101.3 1,050.0 -539.0 -600.1 .0 80.0 87.5 95.6 104.6 114.3
Inventories, % 7.49 56.53 -23.61 -24.46 0 3.19 3.19 3.19 3.19 3.19
Accounts Payable 28.4 68.1 83.9 82.7 76.4 81.0 88.5 96.8 105.8 115.7
Accounts Payable, % 2.1 3.67 3.68 3.37 3.33 3.23 3.23 3.23 3.23 3.23
Capital Expenditure -85.8 -46.8 -61.2 -45.8 -59.6 -80.3 -87.8 -96.0 -105.0 -114.8
Capital Expenditure, % -6.35 -2.52 -2.68 -1.87 -2.6 -3.2 -3.2 -3.2 -3.2 -3.2
Tax Rate, % 2.04 2.04 2.04 2.04 2.04 2.04 2.04 2.04 2.04 2.04
EBITAT -206.5 234.0 275.4 310.7 -738.6 88.1 96.4 105.3 115.2 125.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -698.3 -638.6 1,849.1 458.4 -1,260.0 49.4 125.0 136.7 149.5 163.4
WACC, % 0.64655 5.52 5 5.35 7.15 4.73 4.73 4.73 4.73 4.73
PV UFCF
SUM PV UFCF 534.1
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 164
Terminal Value 3,881
Present Terminal Value 3,080
Enterprise Value 3,614
Net Debt 3,014
Equity Value 600
Diluted Shares Outstanding, MM 84
Equity Value Per Share 7.12

What You Will Receive

  • Pre-Filled Financial Model: The E.W. Scripps Company's actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
  • Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

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

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review The E.W. Scripps Company's (SSP) pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you tweak assumptions.
  5. Step 5: Analyze the outputs and use the results for investment decisions.

Why Choose The E.W. Scripps Company (SSP)?

  • Save Time: Quickly access comprehensive media solutions without the hassle of starting from scratch.
  • Enhance Quality: High-quality content and reliable data ensure superior audience engagement.
  • Fully Adaptable: Customize our services to align with your specific media needs and strategies.
  • Easy to Navigate: User-friendly interface and clear analytics make it simple to track performance.
  • Endorsed by Professionals: Trusted by industry leaders who prioritize excellence and innovation.

Who Should Use This Product?

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

What the Template Contains

  • Preloaded SSP 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.