Levi Strauss & Co. (LEVI) DCF Valuation

Levi Strauss & Co. (LEVI) 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

Levi Strauss & Co. (LEVI) 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:

Simplify Levi Strauss & Co. (LEVI) valuation with this customizable DCF Calculator! Featuring real Levi Strauss & Co. (LEVI) financials and adjustable forecast inputs, you can test scenarios and uncover Levi Strauss & Co. (LEVI) fair value in minutes.


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 5,763.1 4,452.6 5,763.9 6,168.6 6,179.0 6,393.7 6,615.9 6,845.8 7,083.8 7,329.9
Revenue Growth, % 0 -22.74 29.45 7.02 0.1686 3.48 3.48 3.48 3.48 3.48
EBITDA 667.8 34.2 796.3 834.2 476.4 606.2 627.2 649.0 671.6 694.9
EBITDA, % 11.59 0.76813 13.82 13.52 7.71 9.48 9.48 9.48 9.48 9.48
Depreciation 123.9 141.8 143.2 158.9 165.3 167.1 172.9 179.0 185.2 191.6
Depreciation, % 2.15 3.18 2.48 2.58 2.68 2.61 2.61 2.61 2.61 2.61
EBIT 543.8 -107.6 653.1 675.3 311.1 439.0 454.3 470.1 486.4 503.3
EBIT, % 9.44 -2.42 11.33 10.95 5.03 6.87 6.87 6.87 6.87 6.87
Total Cash 1,015.0 1,593.7 901.8 500.2 398.8 1,069.2 1,106.4 1,144.8 1,184.6 1,225.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 782.8 540.2 707.6 697.0 752.7
Account Receivables, % 13.58 12.13 12.28 11.3 12.18
Inventories 884.2 817.7 898.0 1,416.8 1,290.1 1,190.9 1,232.3 1,275.1 1,319.4 1,365.3
Inventories, % 15.34 18.36 15.58 22.97 20.88 18.63 18.63 18.63 18.63 18.63
Accounts Payable 360.3 375.5 524.8 657.2 567.9 558.0 577.4 597.4 618.2 639.7
Accounts Payable, % 6.25 8.43 9.1 10.65 9.19 8.73 8.73 8.73 8.73 8.73
Capital Expenditure -175.4 -130.4 -166.9 -267.1 -315.5 -234.1 -242.2 -250.6 -259.3 -268.3
Capital Expenditure, % -3.04 -2.93 -2.9 -4.33 -5.11 -3.66 -3.66 -3.66 -3.66 -3.66
Tax Rate, % 5.88 5.88 5.88 5.88 5.88 5.88 5.88 5.88 5.88 5.88
EBITAT 449.4 -72.1 623.1 591.6 292.8 374.7 387.7 401.2 415.2 429.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -908.8 263.6 501.0 107.6 124.3 363.6 269.2 278.5 288.2 298.2
WACC, % 8.47 8.31 8.61 8.53 8.6 8.5 8.5 8.5 8.5 8.5
PV UFCF
SUM PV UFCF 1,188.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 304
Terminal Value 4,679
Present Terminal Value 3,111
Enterprise Value 4,300
Net Debt 1,782
Equity Value 2,518
Diluted Shares Outstanding, MM 402
Equity Value Per Share 6.27

What You Will Get

  • Real LEVI Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess Levi Strauss & Co.'s future performance.
  • User-Friendly Interface: Designed for professionals but easy for newcomers to navigate.

Key Features

  • Comprehensive Historical Data: Access Levi Strauss & Co.'s (LEVI) past financial statements and pre-filled projections.
  • Customizable Assumptions: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Observe the recalculation of Levi's intrinsic value instantly.
  • Intuitive Visualizations: Dashboard graphs present valuation outcomes and essential metrics clearly.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template with Levi Strauss & Co.'s (LEVI) data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key performance indicators.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Levi Strauss & Co.'s (LEVI) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator for Levi Strauss & Co. (LEVI)?

  • Designed for Industry Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
  • Accurate Financial Data: Levi Strauss & Co.’s historical and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically calculates intrinsic value, NPV, and essential metrics.
  • User-Friendly Interface: Step-by-step guidance makes the process straightforward.

Who Should Use This Product?

  • Fashion Students: Explore industry trends and apply them using real market data.
  • Researchers: Integrate established models into academic projects or studies.
  • Investors: Evaluate your own strategies and analyze valuation outcomes for Levi Strauss & Co. (LEVI).
  • Market Analysts: Enhance your analysis with a ready-to-use, customizable financial model.
  • Entrepreneurs: Understand how major apparel brands like Levi Strauss & Co. (LEVI) are assessed in the market.

What the Template Contains

  • Pre-Filled DCF Model: Levi Strauss & Co.’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Levi Strauss & Co.’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.