PRA Group, Inc. (PRAA) DCF Valuation

PRA Group, Inc. (PRAA) 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

PRA Group, Inc. (PRAA) 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 PRA Group, Inc. (PRAA) valuation with this customizable DCF Calculator! Featuring real PRA Group, Inc. (PRAA) financials and adjustable forecast inputs, you can test scenarios and uncover PRA Group, Inc. (PRAA) 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 995.3 1,065.4 1,096.8 968.8 815.5 779.8 745.7 713.1 681.9 652.0
Revenue Growth, % 0 7.04 2.95 -11.68 -15.82 -4.38 -4.38 -4.38 -4.38 -4.38
EBITDA 265.2 368.2 390.3 301.0 133.5 224.9 215.1 205.7 196.7 188.1
EBITDA, % 26.64 34.56 35.58 31.08 16.38 28.85 28.85 28.85 28.85 28.85
Depreciation 919.1 691.7 708.6 642.3 13.4 452.0 432.2 413.3 395.2 377.9
Depreciation, % 92.34 64.92 64.6 66.3 1.64 57.96 57.96 57.96 57.96 57.96
EBIT -654.0 -323.5 -318.3 -341.2 120.2 -227.1 -217.1 -207.6 -198.5 -189.8
EBIT, % -65.7 -30.37 -29.02 -35.22 14.73 -29.12 -29.12 -29.12 -29.12 -29.12
Total Cash 119.8 108.6 87.6 83.4 172.0 93.4 89.4 85.4 81.7 78.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3,542.7 3,514.8 3,469.4 3,326.8 3,684.3
Account Receivables, % 355.94 329.9 316.32 343.41 451.79
Inventories -.3 3,671.0 3,558.5 3,411.5 .0 467.8 447.4 427.8 409.1 391.2
Inventories, % -0.03245243 344.56 324.44 352.16 0 59.99 59.99 59.99 59.99 59.99
Accounts Payable 4.3 5.3 3.8 7.3 6.3 4.4 4.2 4.0 3.8 3.7
Accounts Payable, % 0.42781 0.4969 0.34837 0.75654 0.7756 0.56104 0.56104 0.56104 0.56104 0.56104
Capital Expenditure -18.0 -17.2 -11.2 -13.3 -2.9 -9.6 -9.2 -8.8 -8.4 -8.0
Capital Expenditure, % -1.81 -1.62 -1.02 -1.37 -0.35402 -1.23 -1.23 -1.23 -1.23 -1.23
Tax Rate, % -0.71181 -0.71181 -0.71181 -0.71181 -0.71181 -0.71181 -0.71181 -0.71181 -0.71181 -0.71181
EBITAT -480.1 -231.2 -232.9 -258.3 121.0 -178.8 -171.0 -163.5 -156.3 -149.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3,117.1 -3,199.1 620.8 663.9 3,184.5 2,698.3 306.4 293.0 280.2 267.9
WACC, % 4.97 4.91 4.97 5.05 5.91 5.16 5.16 5.16 5.16 5.16
PV UFCF
SUM PV UFCF 3,532.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 273
Terminal Value 8,642
Present Terminal Value 6,719
Enterprise Value 10,251
Net Debt 4,290
Equity Value 5,962
Diluted Shares Outstanding, MM 39
Equity Value Per Share 152.17

What You Will Get

  • Pre-Filled Financial Model: PRA Group, Inc.'s (PRAA) actual data facilitates accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
  • Instant Calculations: Automatic updates provide immediate results as you adjust parameters.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for adaptability, allowing repeated application for in-depth forecasts.

Key Features

  • Customizable Financial Inputs: Adjust essential variables such as revenue growth, EBITDA margins, and operational expenses.
  • Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and other key metrics.
  • High-Precision Accuracy: Leverages PRA Group’s actual financial data for dependable valuation results.
  • Effortless Scenario Analysis: Easily explore various assumptions and evaluate different outcomes.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based PRA Group, Inc. DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates PRA Group, Inc.'s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to see how they affect the valuation.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial decisions.

Why Choose This Calculator for PRA Group, Inc. (PRAA)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Effortlessly adjust parameters to suit your financial analysis.
  • Real-Time Valuation: Observe immediate updates to PRA Group’s valuation as you modify inputs.
  • Preloaded Data: Comes with PRA Group’s actual financial metrics for swift evaluations.
  • Preferred by Experts: Utilized by analysts and investors for making strategic decisions.

Who Should Use PRA Group, Inc. (PRAA)?

  • Finance Students: Explore debt recovery strategies and apply them with real-world scenarios.
  • Academics: Integrate industry-specific models into your research or teaching materials.
  • Investors: Evaluate your investment strategies and assess the financial performance of PRA Group, Inc. (PRAA).
  • Analysts: Enhance your analysis process with a tailored, ready-to-use financial model.
  • Small Business Owners: Understand the techniques used to analyze companies like PRA Group, Inc. (PRAA) in the market.

What the Template Contains

  • Pre-Filled Data: Includes PRA Group, Inc.'s (PRAA) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze PRA Group, Inc.'s (PRAA) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.