WPP plc (WPP) DCF Valuation

WPP plc (WPP) 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

WPP plc (WPP) 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:

Discover the true potential of WPP plc (WPP) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how different changes affect WPP plc's (WPP) valuation – conveniently within a single Excel template.


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 16,653.2 15,103.8 16,108.3 18,156.4 18,680.0 19,284.5 19,908.6 20,553.0 21,218.1 21,904.8
Revenue Growth, % 0 -9.3 6.65 12.71 2.88 3.24 3.24 3.24 3.24 3.24
EBITDA 2,023.3 -2,324.9 2,235.1 2,557.3 2,403.3 1,449.5 1,496.4 1,544.9 1,594.9 1,646.5
EBITDA, % 12.15 -15.39 13.88 14.09 12.87 7.52 7.52 7.52 7.52 7.52
Depreciation 401.9 794.0 681.8 645.7 1,478.1 901.4 930.6 960.7 991.8 1,023.9
Depreciation, % 2.41 5.26 4.23 3.56 7.91 4.67 4.67 4.67 4.67 4.67
EBIT 1,621.4 -3,119.0 1,553.3 1,911.7 925.3 548.1 565.9 584.2 603.1 622.6
EBIT, % 9.74 -20.65 9.64 10.53 4.95 2.84 2.84 2.84 2.84 2.84
Total Cash 14,226.6 16,231.6 4,886.1 3,135.2 2,790.4 9,563.8 9,873.4 10,192.9 10,522.8 10,863.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 14,876.6 .0 .0 .0 9,222.0
Account Receivables, % 89.33 0 0 0 49.37
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 17,853.6 12,843.4 13,334.6 14,071.3 13,622.5 16,131.2 16,653.3 17,192.2 17,748.6 18,323.0
Accounts Payable, % 107.21 85.03 82.78 77.5 72.93 83.65 83.65 83.65 83.65 83.65
Capital Expenditure -427.0 -343.2 -368.8 -281.0 -273.3 -390.9 -403.6 -416.7 -430.1 -444.1
Capital Expenditure, % -2.56 -2.27 -2.29 -1.55 -1.46 -2.03 -2.03 -2.03 -2.03 -2.03
Tax Rate, % 68.12 68.12 68.12 68.12 68.12 68.12 68.12 68.12 68.12 68.12
EBITAT 1,127.1 -3,314.0 1,041.8 1,125.3 295.0 358.8 370.4 382.4 394.8 407.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 4,079.0 7,003.2 1,846.0 2,226.6 -8,171.0 7,250.4 1,246.4 1,286.7 1,328.3 1,371.3
WACC, % 8.88 9.11 8.86 8.8 8.6 8.85 8.85 8.85 8.85 8.85
PV UFCF
SUM PV UFCF 10,554.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,399
Terminal Value 20,419
Present Terminal Value 13,362
Enterprise Value 23,916
Net Debt 5,862
Equity Value 18,055
Diluted Shares Outstanding, MM 1,094
Equity Value Per Share 16.50

What You Will Get

  • Real WPP Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Explore various scenarios to assess WPP’s future performance.
  • User-Friendly Design: Designed for professionals but easy for beginners to navigate.

Key Features

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

How It Works

  1. Download the Template: Gain immediate access to the Excel-based WPP DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically recalculates WPP’s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.

Why Choose WPP plc (WPP)?

  • Save Time: Quickly access comprehensive marketing solutions without starting from scratch.
  • Enhance Effectiveness: Proven strategies and insights help maximize your marketing impact.
  • Fully Customizable: Adapt our services to meet your specific business needs and goals.
  • Easy to Understand: Intuitive reports and analytics provide clarity in decision-making.
  • Trusted by Leaders: Partnered with top brands worldwide for exceptional results.

Who Should Use This Product?

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

What the Template Contains

  • Historical Data: Includes WPP plc’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate WPP plc’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of WPP plc’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

Es wurden keine passenden Produkte gefunden.