Sinclair Broadcast Group, Inc. (SBGI) DCF Valuation

Sinclair Broadcast Group, Inc. (SBGI) 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

Sinclair Broadcast Group, Inc. (SBGI) 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:

Enhance your investment strategies with the Sinclair Broadcast Group, Inc. (SBGI) DCF Calculator! Explore the latest financials for Sinclair, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of Sinclair Broadcast Group, Inc. (SBGI).


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 4,240.0 5,943.0 6,134.0 3,928.0 3,134.0 3,033.7 2,936.7 2,842.7 2,751.7 2,663.7
Revenue Growth, % 0 40.17 3.21 -35.96 -20.21 -3.2 -3.2 -3.2 -3.2 -3.2
EBITDA 1,582.0 -655.0 3,153.0 4,647.0 -45.0 1,069.4 1,035.2 1,002.1 970.0 939.0
EBITDA, % 37.31 -11.02 51.4 118.3 -1.44 35.25 35.25 35.25 35.25 35.25
Depreciation 1,151.0 1,838.0 3,034.0 737.0 271.0 818.8 792.6 767.2 742.7 718.9
Depreciation, % 27.15 30.93 49.46 18.76 8.65 26.99 26.99 26.99 26.99 26.99
EBIT 431.0 -2,493.0 119.0 3,910.0 -316.0 361.7 350.1 338.9 328.1 317.6
EBIT, % 10.17 -41.95 1.94 99.54 -10.08 11.92 11.92 11.92 11.92 11.92
Total Cash 1,333.0 1,259.0 816.0 884.0 662.0 664.7 643.4 622.9 602.9 583.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,235.0 1,290.0 1,397.0 617.0 624.0
Account Receivables, % 29.13 21.71 22.77 15.71 19.91
Inventories .0 498.0 85.0 .0 .0 59.3 57.4 55.5 53.7 52.0
Inventories, % 0 8.38 1.39 0 0 1.95 1.95 1.95 1.95 1.95
Accounts Payable 115.0 90.0 154.0 125.0 142.0 87.7 84.9 82.2 79.5 77.0
Accounts Payable, % 2.71 1.51 2.51 3.18 4.53 2.89 2.89 2.89 2.89 2.89
Capital Expenditure -156.0 -157.0 -80.0 -105.0 -92.0 -80.3 -77.7 -75.2 -72.8 -70.5
Capital Expenditure, % -3.68 -2.64 -1.3 -2.67 -2.94 -2.65 -2.65 -2.65 -2.65 -2.65
Tax Rate, % 54.32 54.32 54.32 54.32 54.32 54.32 54.32 54.32 54.32 54.32
EBITAT 5,028.3 -1,923.0 77.7 2,869.2 -144.4 261.5 253.2 245.1 237.2 229.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 4,903.3 -820.0 3,401.7 4,337.2 44.6 847.7 988.3 956.7 926.1 896.5
WACC, % 7.89 6.59 5.93 6.38 4.81 6.32 6.32 6.32 6.32 6.32
PV UFCF
SUM PV UFCF 3,852.2
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 901
Terminal Value 15,478
Present Terminal Value 11,392
Enterprise Value 15,244
Net Debt 3,686
Equity Value 11,558
Diluted Shares Outstanding, MM 65
Equity Value Per Share 177.48

What You Will Get

  • Real SBGI Financial Data: Pre-filled with Sinclair Broadcast Group’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Sinclair Broadcast Group’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive SBGI Data: Pre-filled with Sinclair Broadcast Group’s historical performance metrics and future growth estimates.
  • Fully Customizable Inputs: Modify revenue projections, profit margins, discount rates, tax implications, and capital investments.
  • Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • User-Friendly Interface: Intuitive, organized, and suitable for both industry experts and newcomers.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Sinclair Broadcast Group, Inc.'s (SBGI) preloaded data.
  • 2. Adjust Assumptions: Modify key inputs such as revenue projections, WACC, and capital expenditures.
  • 3. See Results Instantly: The DCF model automatically calculates the intrinsic value and NPV.
  • 4. Evaluate Scenarios: Analyze various forecasts to understand different valuation results.
  • 5. Present with Assurance: Share professional valuation insights to bolster your decision-making process.

Why Choose This Calculator for Sinclair Broadcast Group, Inc. (SBGI)?

  • Accuracy: Utilizes real Sinclair Broadcast Group financials to ensure data precision.
  • Flexibility: Allows users to easily test and modify inputs according to their needs.
  • Time-Saving: Eliminates the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use Sinclair Broadcast Group, Inc. (SBGI)?

  • Investors: Gain insights into the broadcasting industry with comprehensive market analysis tools.
  • Media Analysts: Streamline your research with tailored reports on broadcasting trends and performance.
  • Consultants: Easily modify templates for client assessments or strategic presentations in the media sector.
  • Broadcasting Enthusiasts: Enhance your knowledge of media operations and strategies through detailed case studies.
  • Educators and Students: Utilize it as a valuable resource for learning about media economics and industry dynamics.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Sinclair Broadcast Group, Inc. (SBGI).
  • Real-World Data: Sinclair's historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis focusing on profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Visual representations such as charts and tables for clear, actionable results.

No products were found matching.