IHS Holding Limited (IHS) DCF Valuation

IHS Holding Limited (IHS) 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

IHS Holding Limited (IHS) 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:

Looking to calculate the intrinsic value of IHS Holding Limited? Our IHS (IHS) DCF Calculator integrates real-world data with extensive customization features, allowing you to adjust forecasts and enhance your investment strategies.


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 1,231.1 1,403.1 1,579.7 1,961.3 2,125.5 2,439.5 2,799.9 3,213.6 3,688.3 4,233.2
Revenue Growth, % 0 13.98 12.58 24.15 8.37 14.77 14.77 14.77 14.77 14.77
EBITDA 186.1 468.1 591.5 252.6 -998.5 252.9 290.2 333.1 382.3 438.8
EBITDA, % 15.12 33.36 37.44 12.88 -46.97 10.37 10.37 10.37 10.37 10.37
Depreciation 386.2 411.3 387.5 476.0 435.6 634.2 727.9 835.4 958.8 1,100.5
Depreciation, % 31.37 29.31 24.53 24.27 20.49 26 26 26 26 26
EBIT -200.1 56.8 204.0 -223.3 -1,434.1 -381.3 -437.7 -502.3 -576.5 -661.7
EBIT, % -16.26 4.05 12.91 -11.39 -67.47 -15.63 -15.63 -15.63 -15.63 -15.63
Total Cash 898.8 585.4 916.5 514.1 293.8 1,038.2 1,191.6 1,367.6 1,569.6 1,801.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 175.7 200.7 222.8 211.0 580.6
Account Receivables, % 14.28 14.3 14.1 10.76 27.32
Inventories 48.7 49.2 42.0 74.2 40.6 77.2 88.6 101.7 116.7 133.9
Inventories, % 3.96 3.51 2.66 3.78 1.91 3.16 3.16 3.16 3.16 3.16
Accounts Payable 338.4 301.8 342.8 443.0 330.6 531.0 609.5 699.5 802.9 921.5
Accounts Payable, % 27.49 21.51 21.7 22.58 15.55 21.77 21.77 21.77 21.77 21.77
Capital Expenditure -258.3 -229.2 -402.5 -559.4 -598.8 -583.0 -669.1 -767.9 -881.4 -1,011.6
Capital Expenditure, % -20.98 -16.33 -25.48 -28.52 -28.17 -23.9 -23.9 -23.9 -23.9 -23.9
Tax Rate, % -5.1 -5.1 -5.1 -5.1 -5.1 -5.1 -5.1 -5.1 -5.1 -5.1
EBITAT -206.7 119.9 654.4 -193.2 -1,507.2 -371.0 -425.8 -488.7 -560.9 -643.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 35.2 240.0 665.6 -196.9 -2,118.7 30.6 -358.2 -411.1 -471.9 -541.6
WACC, % 10.63 10.63 10.63 9.45 10.63 10.39 10.39 10.39 10.39 10.39
PV UFCF
SUM PV UFCF -1,219.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -552
Terminal Value -6,581
Present Terminal Value -4,014
Enterprise Value -5,234
Net Debt 3,819
Equity Value -9,053
Diluted Shares Outstanding, MM 333
Equity Value Per Share -27.17

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real IHS financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on IHS’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for IHS Holding Limited (IHS).
  • WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable inputs specific to IHS.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit IHS's financial outlook.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to IHS Holding Limited (IHS).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of IHS.

How It Works

  • Download: Get the pre-built Excel file containing IHS Holding Limited’s (IHS) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and evaluate outcomes instantly.
  • Make Decisions: Leverage the valuation results to inform your investment strategy.

Why Choose This Calculator for IHS Holding Limited (IHS)?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
  • Real-Time Valuation: Watch IHS's valuation change instantly as you modify the inputs.
  • Pre-Loaded Data: Comes with IHS's actual financial metrics for swift evaluations.
  • Preferred by Experts: Utilized by analysts and investors for making strategic decisions.

Who Should Use This Product?

  • Investors: Assess IHS Holding Limited’s (IHS) valuation prior to making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and validate financial forecasts.
  • Startup Founders: Gain insights into how large public entities like IHS Holding Limited are appraised.
  • Consultants: Provide comprehensive valuation reports for your clientele.
  • Students and Educators: Utilize current data to learn and instruct on valuation strategies.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for IHS Holding Limited (IHS).
  • Real-World Data: IHS's historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into IHS's performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to IHS Holding Limited (IHS).
  • Dashboard with Visual Outputs: Charts and tables providing clear, actionable results for informed decision-making.

No products were found matching.