Cimpress plc (CMPR) DCF Valuation

Cimpress plc (CMPR) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Cimpress plc (CMPR) 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 Cimpress plc's (CMPR) financial outlook like an expert! This (CMPR) DCF Calculator provides pre-filled financial data and allows you the flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your projections.


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 2,481.4 2,592.5 2,887.6 3,079.6 3,291.9 3,533.8 3,793.6 4,072.5 4,371.8 4,693.2
Revenue Growth, % 0 4.48 11.38 6.65 6.89 7.35 7.35 7.35 7.35 7.35
EBITDA 246.8 229.0 284.4 245.0 400.0 344.5 369.8 397.0 426.1 457.5
EBITDA, % 9.95 8.83 9.85 7.96 12.15 9.75 9.75 9.75 9.75 9.75
Depreciation 167.9 173.2 175.7 162.4 151.8 207.9 223.2 239.6 257.2 276.1
Depreciation, % 6.77 6.68 6.08 5.27 4.61 5.88 5.88 5.88 5.88 5.88
EBIT 78.8 55.8 108.8 82.6 248.3 136.5 146.6 157.4 168.9 181.3
EBIT, % 3.18 2.15 3.77 2.68 7.54 3.86 3.86 3.86 3.86 3.86
Total Cash 45.0 335.3 327.0 168.9 208.3 267.7 287.4 308.5 331.2 355.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 34.6 50.7 63.9 67.4 64.6
Account Receivables, % 1.39 1.95 2.21 2.19 1.96
Inventories 80.2 70.0 126.7 107.8 97.0 118.5 127.2 136.6 146.6 157.4
Inventories, % 3.23 2.7 4.39 3.5 2.95 3.35 3.35 3.35 3.35 3.35
Accounts Payable 163.9 199.8 313.7 285.8 326.7 313.7 336.7 361.5 388.0 416.6
Accounts Payable, % 6.6 7.71 10.86 9.28 9.92 8.88 8.88 8.88 8.88 8.88
Capital Expenditure -94.5 -99.5 -119.3 -111.6 -54.9 -120.6 -129.5 -139.0 -149.2 -160.2
Capital Expenditure, % -3.81 -3.84 -4.13 -3.62 -1.67 -3.41 -3.41 -3.41 -3.41 -3.41
Tax Rate, % -35.22 -35.22 -35.22 -35.22 -35.22 -35.22 -35.22 -35.22 -35.22 -35.22
EBITAT 2,188.7 74.6 -589.4 508.1 335.7 109.2 117.3 125.9 135.1 145.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 2,311.3 178.4 -489.1 546.5 487.0 158.0 220.3 236.5 253.9 272.5
WACC, % 10.76 10.76 7.5 10.76 10.76 10.11 10.11 10.11 10.11 10.11
PV UFCF
SUM PV UFCF 843.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 278
Terminal Value 3,427
Present Terminal Value 2,117
Enterprise Value 2,961
Net Debt 1,518
Equity Value 1,442
Diluted Shares Outstanding, MM 27
Equity Value Per Share 53.41

What You Will Get

  • Real Cimpress Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Cimpress plc (CMPR).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Cimpress plc (CMPR).
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Cimpress plc (CMPR)’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Cimpress plc (CMPR).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Cimpress plc (CMPR).

Key Features

  • Comprehensive Financial Data: Access Cimpress plc’s historical financial reports and pre-populated forecasts.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Valuation: Watch Cimpress plc’s intrinsic value update instantly.
  • Intuitive Visual Representations: Dashboard charts showcase valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Cimpress plc (CMPR) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Cimpress plc (CMPR)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned users.
  • Customizable Inputs: Adjust parameters effortlessly to suit your analysis needs.
  • Real-Time Adjustments: Witness immediate updates to Cimpress plc’s (CMPR) valuation as you modify inputs.
  • Preconfigured Data: Comes with Cimpress plc’s (CMPR) actual financial information for swift evaluations.
  • Relied Upon by Experts: A go-to tool for investors and analysts aiming for well-informed decisions.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessment related to Cimpress plc (CMPR).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Cimpress plc (CMPR).
  • Students and Educators: Utilize real-world data for practicing and teaching financial modeling techniques.
  • Tech Enthusiasts: Gain insights into how companies like Cimpress plc (CMPR) are valued in the tech market.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
  • Real-World Data: Cimpress plc’s (CMPR) historical and projected financials preloaded for 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: Visualizations and tables for clear, actionable insights.

No products were found matching.