Smith & Nephew plc (SNN) DCF Valuation

Smith & Nephew plc (SNN) 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

Smith & Nephew plc (SNN) 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 value of Smith & Nephew plc (SNN) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how different changes affect Smith & Nephew plc (SNN) valuation – all within a user-friendly 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 5,138.0 4,560.0 5,212.0 5,215.0 5,549.0 5,680.9 5,816.0 5,954.3 6,095.9 6,240.8
Revenue Growth, % 0 -11.25 14.3 0.05755948 6.4 2.38 2.38 2.38 2.38 2.38
EBITDA 1,427.0 839.0 1,220.0 1,004.0 979.0 1,209.8 1,238.5 1,268.0 1,298.1 1,329.0
EBITDA, % 27.77 18.4 23.41 19.25 17.64 21.3 21.3 21.3 21.3 21.3
Depreciation 496.0 545.0 563.0 548.0 527.0 595.5 609.7 624.2 639.0 654.2
Depreciation, % 9.65 11.95 10.8 10.51 9.5 10.48 10.48 10.48 10.48 10.48
EBIT 931.0 294.0 657.0 456.0 452.0 614.3 628.9 643.8 659.1 674.8
EBIT, % 18.12 6.45 12.61 8.74 8.15 10.81 10.81 10.81 10.81 10.81
Total Cash 277.0 1,762.0 1,290.0 350.0 302.0 919.6 941.4 963.8 986.8 1,010.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,082.0 911.0 971.0 1,027.0 1,059.0
Account Receivables, % 21.06 19.98 18.63 19.69 19.08
Inventories 1,614.0 1,691.0 1,844.0 2,205.0 2,395.0 2,151.0 2,202.2 2,254.5 2,308.1 2,363.0
Inventories, % 31.41 37.08 35.38 42.28 43.16 37.86 37.86 37.86 37.86 37.86
Accounts Payable 941.0 891.0 1,043.0 1,029.0 1,016.0 1,089.7 1,115.6 1,142.1 1,169.3 1,197.1
Accounts Payable, % 18.31 19.54 20.01 19.73 18.31 19.18 19.18 19.18 19.18 19.18
Capital Expenditure -408.0 -443.0 -408.0 -358.0 -427.0 -455.0 -465.8 -476.9 -488.2 -499.8
Capital Expenditure, % -7.94 -9.71 -7.83 -6.86 -7.7 -8.01 -8.01 -8.01 -8.01 -8.01
Tax Rate, % 9.31 9.31 9.31 9.31 9.31 9.31 9.31 9.31 9.31 9.31
EBITAT 751.8 535.4 587.5 432.7 409.9 559.9 573.2 586.8 600.8 615.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -915.2 681.4 681.5 191.7 274.9 958.6 665.3 681.1 697.3 713.8
WACC, % 6.86 7.05 6.95 7 6.96 6.96 6.96 6.96 6.96 6.96
PV UFCF
SUM PV UFCF 3,076.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 728
Terminal Value 14,667
Present Terminal Value 10,475
Enterprise Value 13,551
Net Debt 2,782
Equity Value 10,769
Diluted Shares Outstanding, MM 437
Equity Value Per Share 24.65

What You Will Receive

  • Adjustable Forecast Parameters: Effortlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Comprehensive Market Data: Smith & Nephew plc’s financial data pre-loaded to facilitate your analysis.
  • Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value for you automatically.
  • Tailorable and Professional: A refined Excel model that aligns with your valuation requirements.
  • Designed for Analysts and Investors: Perfect for assessing projections, confirming strategies, and enhancing efficiency.

Key Features

  • 🔍 Real-Life SNN Financials: Pre-filled historical and projected data for Smith & Nephew plc (SNN).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Smith & Nephew’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Smith & Nephew’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 pre-entered Smith & Nephew data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Smith & Nephew’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Smith & Nephew plc (SNN)?

  • Designed for Experts: A specialized tool tailored for analysts, CFOs, and healthcare consultants.
  • Accurate Financials: Smith & Nephew’s historical and projected financial data preloaded for precision.
  • Forecast Simulation: Effortlessly model various scenarios and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Clear, step-by-step guidance to navigate the calculation process.

Who Should Use This Product?

  • Healthcare Investors: Develop comprehensive and accurate valuation models for portfolio assessment related to Smith & Nephew plc (SNN).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the healthcare sector.
  • Consultants and Advisors: Offer clients precise valuation insights for Smith & Nephew plc (SNN) stock.
  • Students and Educators: Utilize real-world data to practice and teach financial modeling in the context of medical technology.
  • Medical Technology Enthusiasts: Gain insights into how companies like Smith & Nephew plc (SNN) are valued in the market.

What the Template Contains

  • Pre-Filled Data: Contains Smith & Nephew plc's historical financials and projections.
  • 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: Evaluate Smith & Nephew plc's profitability, efficiency, and leverage.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visuals and tables summarizing key valuation outcomes.

No products were found matching.