MYT Netherlands Parent B.V. (MYTE) DCF Valuation

MYT Netherlands Parent B.V. (MYTE) 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

MYT Netherlands Parent B.V. (MYTE) 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:

Designed for accuracy, our (MYTE) DCF Calculator enables you to evaluate MYT Netherlands Parent B.V. valuation using up-to-date financial data while providing full flexibility to modify all essential parameters for enhanced projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 468.1 637.5 718.3 800.5 875.7 1,028.3 1,207.5 1,417.8 1,664.9 1,955.0
Revenue Growth, % 0 36.18 12.69 11.43 9.4 17.42 17.42 17.42 17.42 17.42
EBITDA 30.0 -16.8 14.5 3.5 -7.0 11.1 13.1 15.4 18.0 21.2
EBITDA, % 6.4 -2.63 2.02 0.43311 -0.80192 1.08 1.08 1.08 1.08 1.08
Depreciation 8.1 8.6 10.2 11.6 15.8 16.0 18.7 22.0 25.8 30.3
Depreciation, % 1.73 1.35 1.42 1.45 1.81 1.55 1.55 1.55 1.55 1.55
EBIT 21.9 -25.4 4.3 -8.2 -22.9 -4.8 -5.6 -6.6 -7.8 -9.1
EBIT, % 4.68 -3.99 0.60286 -1.02 -2.61 -0.46736 -0.46736 -0.46736 -0.46736 -0.46736
Total Cash 9.8 79.9 118.2 31.4 15.7 75.7 88.9 104.3 122.5 143.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 5.0 6.1 8.6 7.8 13.4
Account Receivables, % 1.07 0.96014 1.2 0.97851 1.53
Inventories 176.1 257.3 239.7 375.2 386.0 416.1 488.5 573.7 673.6 791.0
Inventories, % 37.63 40.36 33.37 46.87 44.08 40.46 40.46 40.46 40.46 40.46
Accounts Payable 37.7 45.4 47.0 74.0 88.9 84.5 99.3 116.6 136.9 160.7
Accounts Payable, % 8.04 7.12 6.55 9.25 10.15 8.22 8.22 8.22 8.22 8.22
Capital Expenditure -2.5 -3.1 -12.4 -23.7 -12.3 -14.6 -17.2 -20.2 -23.7 -27.8
Capital Expenditure, % -0.53839 -0.47934 -1.73 -2.96 -1.4 -1.42 -1.42 -1.42 -1.42 -1.42
Tax Rate, % 6.79 6.79 6.79 6.79 6.79 6.79 6.79 6.79 6.79 6.79
EBITAT 14.2 -48.5 -8.9 -14.5 -21.3 -3.4 -4.0 -4.7 -5.6 -6.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -123.7 -117.5 5.6 -134.3 -19.4 -34.9 -62.3 -73.2 -85.9 -100.9
WACC, % 8.88 9.14 8.39 9.14 9.09 8.93 8.93 8.93 8.93 8.93
PV UFCF
SUM PV UFCF -267.9
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -105
Terminal Value -2,128
Present Terminal Value -1,388
Enterprise Value -1,656
Net Debt 36
Equity Value -1,692
Diluted Shares Outstanding, MM 87
Equity Value Per Share -19.49

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: MYT Netherlands Parent B.V. (MYTE) financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for assessing projections, validating strategies, and enhancing efficiency.

Key Features

  • Comprehensive Financial Data: MYT Netherlands Parent B.V. (MYTE) offers detailed historical financial statements and projected forecasts.
  • Customizable Parameters: Adjust inputs such as WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: Instantly view the recalculated intrinsic value of MYT Netherlands Parent B.V. (MYTE) as changes are made.
  • Intuitive Visualizations: Utilize dashboard charts to visualize valuation outputs and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file for MYT Netherlands Parent B.V. (MYTE).
  2. Step 2: Review MYT's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment strategies.

Why Choose This Calculator for MYT Netherlands Parent B.V. (MYTE)?

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

Who Should Use MYT Netherlands Parent B.V. (MYTE)?

  • Finance Students: Explore financial modeling techniques and apply them with real-world data.
  • Academics: Integrate advanced valuation models into your teaching or research projects.
  • Investors: Validate your investment hypotheses and evaluate valuation metrics for MYT Netherlands Parent B.V. (MYTE).
  • Analysts: Enhance your analysis with a ready-to-use, customizable DCF model tailored for MYTE.
  • Small Business Owners: Understand how major public companies like MYT Netherlands Parent B.V. (MYTE) are valued in the market.

What the Template Contains

  • Pre-Filled DCF Model: MYT Netherlands Parent B.V.’s (MYTE) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate MYT Netherlands Parent B.V.’s (MYTE) 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.