Natuzzi S.p.A. (NTZ) DCF Valuation

Natuzzi S.p.A. (NTZ) 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

Natuzzi S.p.A. (NTZ) 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 the financial outlook of Natuzzi S.p.A. (NTZ) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Natuzzi S.p.A. (NTZ) and refine 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 403.5 342.3 445.6 488.5 342.6 338.2 333.8 329.4 325.1 320.8
Revenue Growth, % 0 -15.17 30.19 9.62 -29.86 -1.31 -1.31 -1.31 -1.31 -1.31
EBITDA -.3 10.0 9.2 33.0 15.0 10.8 10.7 10.6 10.4 10.3
EBITDA, % -0.07803618 2.91 2.06 6.76 4.39 3.21 3.21 3.21 3.21 3.21
Depreciation 24.4 22.3 21.8 20.7 23.3 19.3 19.0 18.8 18.5 18.3
Depreciation, % 6.05 6.51 4.88 4.23 6.81 5.7 5.7 5.7 5.7 5.7
EBIT -24.7 -12.3 -12.6 12.4 -8.3 -8.4 -8.3 -8.2 -8.1 -8.0
EBIT, % -6.13 -3.59 -2.82 2.53 -2.42 -2.49 -2.49 -2.49 -2.49 -2.49
Total Cash 41.5 50.2 55.8 56.8 35.0 40.1 39.6 39.1 38.6 38.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 30.4 46.9 56.6 60.0 50.6
Account Receivables, % 7.54 13.71 12.71 12.28 14.77
Inventories 72.7 66.6 83.6 73.1 64.7 60.9 60.1 59.4 58.6 57.8
Inventories, % 18.01 19.47 18.77 14.97 18.89 18.02 18.02 18.02 18.02 18.02
Accounts Payable 71.4 77.4 93.0 81.7 50.7 62.7 61.9 61.1 60.3 59.5
Accounts Payable, % 17.69 22.62 20.87 16.73 14.8 18.54 18.54 18.54 18.54 18.54
Capital Expenditure -4.9 -3.0 -5.2 -10.0 -12.3 -6.0 -5.9 -5.9 -5.8 -5.7
Capital Expenditure, % -1.22 -0.87572 -1.17 -2.05 -3.6 -1.78 -1.78 -1.78 -1.78 -1.78
Tax Rate, % -6.61 -6.61 -6.61 -6.61 -6.61 -6.61 -6.61 -6.61 -6.61 -6.61
EBITAT -26.6 -14.9 -5.1 4.5 -8.8 -6.3 -6.3 -6.2 -6.1 -6.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -38.7 .0 .3 11.0 -11.1 32.0 7.3 7.2 7.1 7.0
WACC, % 8.05 8.05 5.23 5.01 8.05 6.88 6.88 6.88 6.88 6.88
PV UFCF
SUM PV UFCF 52.8
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 7
Terminal Value 111
Present Terminal Value 80
Enterprise Value 132
Net Debt 72
Equity Value 61
Diluted Shares Outstanding, MM 11
Equity Value Per Share 5.49

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real Natuzzi S.p.A. (NTZ) financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the highlighted cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe how your inputs affect Natuzzi S.p.A. (NTZ)'s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive Financial Data: Natuzzi S.p.A.’s historical financial statements and pre-filled forecasts.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Insights: Witness Natuzzi S.p.A.’s intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard charts present valuation outcomes and essential metrics clearly.
  • Designed for Precision: A professional-grade tool for analysts, investors, and financial professionals.

How It Works

  • Download: Obtain the pre-prepared Excel file featuring Natuzzi S.p.A.'s (NTZ) financial data.
  • Customize: Modify projections, including sales growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare results.
  • Make Decisions: Leverage the valuation insights to inform your investment approach.

Why Choose This Calculator for Natuzzi S.p.A. (NTZ)?

  • Accurate Data: Authentic Natuzzi financials provide dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Built-in calculations save you from starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants focused on Natuzzi.
  • User-Friendly: Simple design and guided instructions make it accessible for all users.

Who Should Use Natuzzi S.p.A. (NTZ)?

  • Investors: Gain insights into the luxury furniture market with reliable data on Natuzzi's performance.
  • Market Analysts: Utilize comprehensive reports to assess market trends and competitive positioning.
  • Interior Designers: Explore Natuzzi's product range for inspiration and client projects.
  • Homeowners: Discover high-quality, stylish furniture options that elevate your living space.
  • Students and Educators: Analyze case studies on business strategies in the furniture industry.

What the Natuzzi Template Contains

  • Pre-Filled Data: Includes Natuzzi S.p.A.'s 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 Natuzzi S.p.A.'s 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.