Eni S.p.A. (E) DCF Valuation

Eni S.p.A. (E) DCF Valuation
  • Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • Aucune Expertise N'Est Requise; Facile À Suivre

Eni S.p.A. (E) 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:

Engineered for accuracy, our Eni S.p.A. (E) DCF Calculator empowers you to evaluate Eni S.p.A. valuation using real-world financial data, offering complete flexibility to modify all key parameters for improved projections.


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 72,845.8 45,853.2 79,823.8 138,134.1 97,693.1 117,427.9 141,149.2 169,662.5 203,935.7 245,132.3
Revenue Growth, % 0 -37.05 74.09 73.05 -29.28 20.2 20.2 20.2 20.2 20.2
EBITDA 16,197.2 3,748.6 20,698.4 29,734.2 18,512.5 22,737.7 27,330.8 32,851.9 39,488.2 47,465.2
EBITDA, % 22.23 8.18 25.93 21.53 18.95 19.36 19.36 19.36 19.36 19.36
Depreciation 8,939.9 7,239.7 7,512.8 7,718.1 8,151.8 12,072.6 14,511.4 17,442.8 20,966.4 25,201.8
Depreciation, % 12.27 15.79 9.41 5.59 8.34 10.28 10.28 10.28 10.28 10.28
EBIT 7,257.4 -3,491.1 13,185.7 22,016.1 10,360.7 10,665.0 12,819.5 15,409.1 18,521.8 22,263.4
EBIT, % 9.96 -7.61 16.52 15.94 10.61 9.08 9.08 9.08 9.08 9.08
Total Cash 13,695.4 15,812.6 19,663.3 20,754.7 17,695.2 26,082.4 31,351.3 37,684.5 45,297.0 54,447.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 11,629.3 9,778.0 18,150.7 18,973.2 18,666.7
Account Receivables, % 15.96 21.32 22.74 13.74 19.11
Inventories 4,934.8 4,058.2 6,329.6 8,036.1 6,448.5 8,448.4 10,155.0 12,206.4 14,672.2 17,636.0
Inventories, % 6.77 8.85 7.93 5.82 6.6 7.19 7.19 7.19 7.19 7.19
Accounts Payable 10,924.6 9,047.2 17,507.6 20,355.5 14,834.8 20,334.2 24,441.9 29,379.3 35,314.2 42,447.9
Accounts Payable, % 15 19.73 21.93 14.74 15.19 17.32 17.32 17.32 17.32 17.32
Capital Expenditure -8,731.4 -4,828.5 -5,458.1 -816.2 -9,606.0 -9,342.1 -11,229.2 -13,497.6 -16,224.3 -19,501.7
Capital Expenditure, % -11.99 -10.53 -6.84 -0.59089 -9.83 -7.96 -7.96 -7.96 -7.96 -7.96
Tax Rate, % 53.35 53.35 53.35 53.35 53.35 53.35 53.35 53.35 53.35 53.35
EBITAT 186.9 -5,042.7 7,183.3 13,866.2 4,832.9 5,688.4 6,837.5 8,218.7 9,878.9 11,874.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -5,244.1 -1,781.0 7,054.1 21,087.1 -247.9 8,774.1 8,114.6 9,753.8 11,724.2 14,092.6
WACC, % 6.63 7.84 7.27 7.38 7.18 7.26 7.26 7.26 7.26 7.26
PV UFCF
SUM PV UFCF 41,921.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 14,374
Terminal Value 273,248
Present Terminal Value 192,467
Enterprise Value 234,389
Net Debt 30,179
Equity Value 204,210
Diluted Shares Outstanding, MM 3,327
Equity Value Per Share 61.38

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Eni S.p.A.'s financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that can be tailored to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

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

How It Works

  • Download: Get the pre-formatted Excel file containing Eni S.p.A.'s (E) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and evaluate results immediately.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose This Calculator for Eni S.p.A. (E)?

  • All-in-One Tool: Features DCF, WACC, and financial ratio analyses tailored for Eni S.p.A. (E).
  • Adjustable Parameters: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Eni S.p.A.'s intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide reliable starting points for analysis.
  • High Professional Standards: Perfect for financial analysts, investors, and business consultants focusing on Eni S.p.A. (E).

Who Should Use This Product?

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

What the Template Contains

  • Preloaded Eni S.p.A. 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.