VEON Ltd. (VEON) DCF Valuation

VEON Ltd. (VEON) 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

VEON Ltd. (VEON) 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:

Whether you’re an investor or analyst, this (VEON) DCF Calculator is your go-to resource for accurate valuation. Equipped with real data from VEON Ltd., you can adjust forecasts and observe the effects in real-time.


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 8,863.0 7,980.0 7,788.0 3,755.0 3,698.0 3,090.9 2,583.4 2,159.3 1,804.8 1,508.5
Revenue Growth, % 0 -9.96 -2.41 -51.78 -1.52 -16.42 -16.42 -16.42 -16.42 -16.42
EBITDA 4,119.0 2,333.0 1,854.0 2,163.0 1,825.0 1,276.3 1,066.8 891.6 745.3 622.9
EBITDA, % 46.47 29.24 23.81 57.6 49.35 41.29 41.29 41.29 41.29 41.29
Depreciation 2,046.0 1,742.0 799.0 778.0 735.0 592.0 494.8 413.6 345.7 288.9
Depreciation, % 23.08 21.83 10.26 20.72 19.88 19.15 19.15 19.15 19.15 19.15
EBIT 2,073.0 591.0 1,055.0 1,385.0 1,090.0 684.3 572.0 478.1 399.6 334.0
EBIT, % 23.39 7.41 13.55 36.88 29.48 22.14 22.14 22.14 22.14 22.14
Total Cash 1,332.0 1,759.0 2,338.0 4,010.0 2,335.0 1,423.2 1,189.6 994.3 831.0 694.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 644.0 544.0 920.0 577.0 645.0
Account Receivables, % 7.27 6.82 11.81 15.37 17.44
Inventories 169.0 111.0 111.0 18.0 23.0 36.0 30.1 25.2 21.0 17.6
Inventories, % 1.91 1.39 1.43 0.47936 0.62196 1.16 1.16 1.16 1.16 1.16
Accounts Payable 1,847.0 1,946.0 2,031.0 1,087.0 1,200.0 820.3 685.6 573.1 479.0 400.4
Accounts Payable, % 20.84 24.39 26.08 28.95 32.45 26.54 26.54 26.54 26.54 26.54
Capital Expenditure -1,683.0 -1,778.0 -1,796.0 -1,010.0 -531.0 -652.7 -545.6 -456.0 -381.1 -318.5
Capital Expenditure, % -18.99 -22.28 -23.06 -26.9 -14.36 -21.12 -21.12 -21.12 -21.12 -21.12
Tax Rate, % 552.24 552.24 552.24 552.24 552.24 552.24 552.24 552.24 552.24 552.24
EBITAT 1,090.0 -7,182.9 783.1 1,510.0 -4,929.4 310.4 259.5 216.9 181.3 151.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 2,487.0 -6,961.9 -504.9 770.0 -4,685.4 139.2 139.5 116.6 97.5 81.5
WACC, % 8.1 4.4 9.63 11.44 4.4 7.6 7.6 7.6 7.6 7.6
PV UFCF
SUM PV UFCF 472.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 83
Terminal Value 1,485
Present Terminal Value 1,030
Enterprise Value 1,503
Net Debt 3,024
Equity Value -1,521
Diluted Shares Outstanding, MM 71
Equity Value Per Share -21.34

What You Will Get

  • Real VEON Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on VEON’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Comprehensive VEON Financials: Gain access to precise pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify the highlighted cells such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to help you visualize your valuation outcomes.
  • Designed for All Experience Levels: A straightforward, user-friendly layout tailored for investors, CFOs, and consultants.

How It Works

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

Why Choose VEON Ltd. (VEON)?

  • Save Time: Quickly access comprehensive analytics without the hassle of building from the ground up.
  • Enhance Accuracy: Utilize dependable data and methodologies to minimize valuation errors.
  • Fully Customizable: Adjust the tools to align with your specific assumptions and forecasts.
  • Easy to Understand: Intuitive visuals and outputs simplify the analysis of results.
  • Endorsed by Professionals: Created for industry experts who prioritize both accuracy and functionality.

Who Should Use This Product?

  • Investors: Accurately assess VEON’s fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for VEON’s financial reporting and analysis.
  • Consultants: Efficiently customize the template for valuation reports tailored to VEON clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading telecom companies.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques.

What the Template Contains

  • Preloaded VEON 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.

No products were found matching.