Stagwell Inc. (STGW) DCF Valuation

Stagwell Inc. (STGW) 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

Stagwell Inc. (STGW) 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 Stagwell Inc. (STGW) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Stagwell Inc., 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 628.7 888.0 1,469.4 2,687.8 2,527.2 2,520.4 2,513.7 2,506.9 2,500.2 2,493.5
Revenue Growth, % 0 41.26 65.46 82.92 -5.98 -0.26777 -0.26777 -0.26777 -0.26777 -0.26777
EBITDA 76.4 124.6 169.0 282.9 324.5 307.8 306.9 306.1 305.3 304.5
EBITDA, % 12.16 14.03 11.5 10.53 12.84 12.21 12.21 12.21 12.21 12.21
Depreciation 38.3 41.0 77.5 131.3 142.8 133.7 133.4 133.0 132.6 132.3
Depreciation, % 6.1 4.62 5.27 4.88 5.65 5.31 5.31 5.31 5.31 5.31
EBIT 38.1 83.6 91.5 151.6 181.7 174.0 173.6 173.1 172.6 172.2
EBIT, % 6.06 9.41 6.22 5.64 7.19 6.91 6.91 6.91 6.91 6.91
Total Cash 63.9 92.0 184.0 220.6 119.7 231.8 231.2 230.5 229.9 229.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 217.6 236.8 760.0 738.9 811.3
Account Receivables, % 34.62 26.67 51.72 27.49 32.1
Inventories .0 .5 .0 .0 .0 .3 .3 .3 .3 .3
Inventories, % 0.000000159 0.05630428 0 0 0 0.01126089 0.01126089 0.01126089 0.01126089 0.01126089
Accounts Payable 139.5 147.8 271.8 357.3 415.0 438.8 437.6 436.4 435.3 434.1
Accounts Payable, % 22.19 16.65 18.5 13.29 16.42 17.41 17.41 17.41 17.41 17.41
Capital Expenditure -12.5 -14.0 -22.6 -42.0 -42.4 -42.1 -41.9 -41.8 -41.7 -41.6
Capital Expenditure, % -1.98 -1.58 -1.54 -1.56 -1.68 -1.67 -1.67 -1.67 -1.67 -1.67
Tax Rate, % 99.85 99.85 99.85 99.85 99.85 99.85 99.85 99.85 99.85 99.85
EBITAT 22.7 60.9 55.5 136.0 .3 98.5 98.2 98.0 97.7 97.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -29.6 76.6 -288.4 331.8 86.1 154.9 190.8 190.3 189.8 189.3
WACC, % 6.59 7.11 6.63 7.77 4.25 6.47 6.47 6.47 6.47 6.47
PV UFCF
SUM PV UFCF 757.5
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 195
Terminal Value 5,619
Present Terminal Value 4,107
Enterprise Value 4,864
Net Debt 1,373
Equity Value 3,491
Diluted Shares Outstanding, MM 122
Equity Value Per Share 28.57

What You Will Get

  • Pre-Filled Financial Model: Stagwell Inc.’s actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
  • Instant Calculations: Automatic updates ensure you see results as you make changes.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.

Key Features

  • Comprehensive Stagwell Financials: Access reliable pre-loaded historical data and future forecasts.
  • Adjustable Forecast Inputs: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

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

Why Choose Stagwell Inc. (STGW) Calculator?

  • Accuracy: Leverages real Stagwell financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and experiment with inputs.
  • Time-Saving: Eliminate the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and standards of top financial professionals.
  • User-Friendly: Intuitive interface suitable for users of all financial backgrounds.

Who Should Use This Product?

  • Marketing Professionals: Explore innovative strategies and apply them using real-world data.
  • Researchers: Integrate advanced marketing models into your studies or projects.
  • Investors: Evaluate your investment strategies and assess valuation outcomes for Stagwell Inc. (STGW).
  • Analysts: Enhance your analysis with a customizable marketing performance model.
  • Entrepreneurs: Understand how large marketing firms like Stagwell Inc. (STGW) operate and are evaluated.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Stagwell Inc. (STGW) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Stagwell Inc. (STGW).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.