Enova International, Inc. (ENVA) DCF Valuation

Enova International, Inc. (ENVA) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Enova International, Inc. (ENVA) 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:

Explore Enova International, Inc. (ENVA) financial prospects with our easy-to-use DCF Calculator! Enter your assumptions for growth, margins, and expenses to calculate Enova International, Inc. (ENVA) intrinsic value and enhance your investment approach.


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 1,174.8 1,083.7 1,207.9 1,736.1 2,117.6 2,485.1 2,916.4 3,422.5 4,016.4 4,713.4
Revenue Growth, % 0 -7.75 11.46 43.72 21.98 17.35 17.35 17.35 17.35 17.35
EBITDA 263.3 397.6 448.4 420.9 265.5 661.0 775.8 910.4 1,068.4 1,253.7
EBITDA, % 22.41 36.68 37.12 24.24 12.54 26.6 26.6 26.6 26.6 26.6
Depreciation 926.5 705.9 794.9 1,352.1 38.2 1,438.9 1,688.6 1,981.6 2,325.5 2,729.0
Depreciation, % 78.87 65.14 65.8 77.88 1.8 57.9 57.9 57.9 57.9 57.9
EBIT -663.3 -308.3 -346.4 -931.2 227.4 -777.8 -912.8 -1,071.2 -1,257.1 -1,475.3
EBIT, % -56.46 -28.45 -28.68 -53.64 10.74 -31.3 -31.3 -31.3 -31.3 -31.3
Total Cash 47.3 297.3 165.5 100.2 54.4 265.9 312.0 366.2 429.7 504.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 1,281.8 2,068.1 3,128.5 3,673.3
Account Receivables, % 0 118.28 171.21 180.21 173.46
Inventories 1,221.5 1,682.6 2,302.1 .0 .0 1,491.1 1,749.8 2,053.5 2,409.8 2,828.0
Inventories, % 103.98 155.27 190.58 0 0 60 60 60 60 60
Accounts Payable 122.2 26.7 37.2 30.8 43.3 98.2 115.3 135.3 158.7 186.3
Accounts Payable, % 10.4 2.47 3.08 1.77 2.05 3.95 3.95 3.95 3.95 3.95
Capital Expenditure -17.3 -29.5 -29.7 -43.6 -45.2 -56.2 -65.9 -77.3 -90.8 -106.5
Capital Expenditure, % -1.47 -2.72 -2.46 -2.51 -2.14 -2.26 -2.26 -2.26 -2.26 -2.26
Tax Rate, % 22.94 22.94 22.94 22.94 22.94 22.94 22.94 22.94 22.94 22.94
EBITAT -499.3 -267.6 -263.3 -708.7 175.2 -608.6 -714.2 -838.2 -983.6 -1,154.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -689.4 -1,429.5 -893.4 1,835.0 -364.1 1,023.1 321.7 377.5 443.0 519.9
WACC, % 8.14 8.5 8.16 8.16 8.19 8.23 8.23 8.23 8.23 8.23
PV UFCF
SUM PV UFCF 2,190.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 530
Terminal Value 8,510
Present Terminal Value 5,730
Enterprise Value 7,921
Net Debt 2,916
Equity Value 5,004
Diluted Shares Outstanding, MM 32
Equity Value Per Share 156.78

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real ENVA financials.
  • Current Market Data: Access to historical data and forward-looking projections (displayed in the highlighted cells).
  • Flexible Forecasting: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Enova International’s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Interface: Organized for clarity and simplicity, accompanied by step-by-step guidance.

Key Features

  • Real-Life ENVA Data: Pre-filled with Enova International’s historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • Download: Obtain the pre-formatted Excel file containing Enova International, Inc.'s (ENVA) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC as per your analysis.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time for accurate insights.
  • Test Scenarios: Generate various forecasts and analyze results side by side effortlessly.
  • Make Decisions: Utilize the valuation outcomes to inform and refine your investment approach.

Why Choose Enova International, Inc. (ENVA) Calculator?

  • Accuracy: Leverages real Enova financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and experiment with various inputs.
  • Time-Saving: Eliminate the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and standards of industry professionals.
  • User-Friendly: Intuitive design makes it accessible for users of all experience levels.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for assessing investments in Enova International, Inc. (ENVA).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Enova International, Inc. (ENVA).
  • Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
  • Finance Enthusiasts: Gain insights into the valuation processes of fintech companies like Enova International, Inc. (ENVA).

What the Template Contains

  • Pre-Filled DCF Model: Enova International’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Enova International’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.