Formula One Group (FWONA) DCF Valuation

Formula One Group (FWONA) 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

Formula One Group (FWONA) 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 real value of Formula One Group with our advanced DCF Calculator! Adjust crucial assumptions, explore various scenarios, and evaluate how changes affect Formula One Group's valuation – all within one comprehensive 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 2,022.0 1,145.0 2,136.0 2,573.0 3,222.0 3,937.8 4,812.5 5,881.6 7,188.2 8,785.1
Revenue Growth, % 0 -43.37 86.55 20.46 25.22 22.21 22.21 22.21 22.21 22.21
EBITDA 247.0 -119.0 363.0 535.0 794.0 506.0 618.4 755.8 923.7 1,128.9
EBITDA, % 12.22 -10.39 16.99 20.79 24.64 12.85 12.85 12.85 12.85 12.85
Depreciation 453.0 441.0 397.0 362.0 369.0 827.1 1,010.9 1,235.5 1,509.9 1,845.3
Depreciation, % 22.4 38.52 18.59 14.07 11.45 21.01 21.01 21.01 21.01 21.01
EBIT -206.0 -560.0 -34.0 173.0 425.0 -321.1 -392.5 -479.6 -586.2 -716.4
EBIT, % -10.19 -48.91 -1.59 6.72 13.19 -8.15 -8.15 -8.15 -8.15 -8.15
Total Cash 587.0 1,684.0 2,074.0 1,733.0 1,408.0 2,655.5 3,245.4 3,966.3 4,847.5 5,924.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 69.0 121.0 66.0 123.0 123.0
Account Receivables, % 3.41 10.57 3.09 4.78 3.82
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 264.0 150.0 308.0 396.0 472.0 556.1 679.7 830.7 1,015.2 1,240.7
Accounts Payable, % 13.06 13.1 14.42 15.39 14.65 14.12 14.12 14.12 14.12 14.12
Capital Expenditure -44.0 -21.0 -17.0 -291.0 -426.0 -231.0 -282.4 -345.1 -421.8 -515.5
Capital Expenditure, % -2.18 -1.83 -0.79588 -11.31 -13.22 -5.87 -5.87 -5.87 -5.87 -5.87
Tax Rate, % 12.32 12.32 12.32 12.32 12.32 12.32 12.32 12.32 12.32 12.32
EBITAT -159.8 -471.2 -26.0 384.6 372.6 -273.5 -334.2 -408.5 -499.2 -610.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 444.2 -217.2 567.0 486.6 391.6 327.6 472.9 578.0 706.4 863.3
WACC, % 9.22 9.28 9.21 9.41 9.31 9.29 9.29 9.29 9.29 9.29
PV UFCF
SUM PV UFCF 2,187.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 881
Terminal Value 12,086
Present Terminal Value 7,752
Enterprise Value 9,940
Net Debt 1,498
Equity Value 8,442
Diluted Shares Outstanding, MM 240
Equity Value Per Share 35.18

What You Will Receive

  • Genuine Formula One Data: Preloaded financials – encompassing revenue to EBIT – based on actual and projected metrics.
  • Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • Instant Valuation Refreshes: Automatic recalculations to assess the effects of changes on Formula One Group’s fair value.
  • Flexible Excel Template: Designed for quick modifications, scenario analysis, and comprehensive projections.
  • Efficient and Precise: Avoid building models from the ground up while ensuring accuracy and adaptability.

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures tailored to (FWONA).
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial outputs for (FWONA).
  • High-Precision Results: Leverages Formula One Group's actual financial data for accurate valuation insights.
  • Simplified Scenario Testing: Easily explore various assumptions and evaluate their impacts on (FWONA).
  • Efficiency Booster: Streamlines the valuation process, removing the need for intricate model development from the ground up.

How It Works

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

Why Choose Formula One Group (FWONA)?

  • Save Time: Quickly access essential data without the hassle of extensive research.
  • Enhance Accuracy: Utilize verified statistics and methodologies to minimize valuation errors.
  • Fully Customizable: Adjust the parameters to align with your specific forecasts and insights.
  • Easy to Analyze: Intuitive visuals and outputs simplify the interpretation of results.
  • Endorsed by Professionals: Built for industry experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Investors: Accurately assess the fair value of Formula One Group (FWONA) prior to making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to the motorsports industry.
  • Consultants: Easily modify the template for valuation reports tailored to clients in the sports sector.
  • Entrepreneurs: Discover insights into financial modeling practices employed by leading companies in the entertainment and sports fields.
  • Educators: Employ it as a teaching resource to illustrate valuation methodologies relevant to the sports and entertainment industries.

What the Template Contains

  • Historical Data: Includes Formula One Group’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Formula One Group’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 Formula One Group’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.