Sasol Limited (SSL) DCF Valuation

Sasol Limited (SSL) 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

Sasol Limited (SSL) 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:

Looking to assess the intrinsic value of Sasol Limited? Our (SSL) DCF Calculator integrates real-world data with extensive customization options, enabling you to adjust forecasts and enhance your investment decisions.


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 10,197.8 10,816.1 14,610.7 15,518.7 14,737.4 16,296.9 18,021.4 19,928.3 22,037.1 24,368.9
Revenue Growth, % 0 6.06 35.08 6.21 -5.03 10.58 10.58 10.58 10.58 10.58
EBITDA 1,907.1 2,319.0 2,319.0 3,453.7 3,100.5 3,236.8 3,579.3 3,958.0 4,376.9 4,840.0
EBITDA, % 18.7 21.44 15.87 22.26 21.04 19.86 19.86 19.86 19.86 19.86
Depreciation 962.5 1,209.3 945.2 753.9 707.9 1,197.8 1,324.5 1,464.7 1,619.7 1,791.1
Depreciation, % 9.44 11.18 6.47 4.86 4.8 7.35 7.35 7.35 7.35 7.35
EBIT 944.6 1,109.7 1,373.8 2,699.8 2,392.7 2,039.0 2,254.7 2,493.3 2,757.2 3,048.9
EBIT, % 9.26 10.26 9.4 17.4 16.24 12.51 12.51 12.51 12.51 12.51
Total Cash 1,860.9 1,673.0 2,311.0 2,888.8 2,547.5 2,784.6 3,079.3 3,405.1 3,765.4 4,163.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,530.9 959.3 1,255.7 1,731.1 1,470.1
Account Receivables, % 15.01 8.87 8.59 11.16 9.98
Inventories 1,489.3 1,593.3 2,202.2 2,260.9 2,181.3 2,404.7 2,659.1 2,940.5 3,251.6 3,595.7
Inventories, % 14.6 14.73 15.07 14.57 14.8 14.76 14.76 14.76 14.76 14.76
Accounts Payable 725.1 725.1 921.2 1,409.5 1,337.7 1,247.6 1,379.6 1,525.6 1,687.1 1,865.6
Accounts Payable, % 7.11 6.7 6.31 9.08 9.08 7.66 7.66 7.66 7.66 7.66
Capital Expenditure -1,882.7 -877.0 -1,239.7 -1,646.0 -1,615.6 -1,845.6 -2,040.9 -2,256.8 -2,495.6 -2,759.7
Capital Expenditure, % -18.46 -8.11 -8.48 -10.61 -10.96 -11.32 -11.32 -11.32 -11.32 -11.32
Tax Rate, % -28.3 -28.3 -28.3 -28.3 -28.3 -28.3 -28.3 -28.3 -28.3 -28.3
EBITAT 732.6 935.2 963.6 1,636.7 3,069.8 1,601.0 1,770.4 1,957.7 2,164.9 2,394.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2,482.7 1,735.2 -40.1 698.8 2,431.0 362.6 746.8 825.8 913.2 1,009.8
WACC, % 8.36 8.72 7.95 7.43 9.58 8.41 8.41 8.41 8.41 8.41
PV UFCF
SUM PV UFCF 2,953.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,030
Terminal Value 16,072
Present Terminal Value 10,734
Enterprise Value 13,687
Net Debt 4,809
Equity Value 8,878
Diluted Shares Outstanding, MM 633
Equity Value Per Share 14.03

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled financial data for Sasol Limited (SSL).
  • Accurate Financial Data: Access to historical data and forward-looking estimates (highlighted in the yellow cells).
  • Flexible Forecasting: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect the valuation of Sasol Limited (SSL).
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Interface: Organized for clarity and ease of navigation, complete with step-by-step guidance.

Key Features

  • 🔍 Real-Life SSL Financials: Pre-filled historical and projected data for Sasol Limited (SSL).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Sasol’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Sasol’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Access the Model: Download and open the Excel template featuring Sasol Limited's (SSL) financial data.
  • 2. Adjust Variables: Modify essential parameters such as production rates, operating costs, and capital investments.
  • 3. Analyze Results Immediately: The DCF model automatically computes the intrinsic value and NPV for Sasol Limited (SSL).
  • 4. Explore Scenarios: Evaluate various projections to understand different valuation results for Sasol Limited (SSL).
  • 5. Present with Assurance: Deliver expert valuation analysis to bolster your strategic decisions regarding Sasol Limited (SSL).

Why Choose This Calculator for Sasol Limited (SSL)?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
  • Real-Time Valuation: Observe immediate updates to Sasol’s valuation as you change inputs.
  • Preloaded Data: Comes equipped with Sasol’s latest financial information for swift evaluations.
  • Relied Upon by Experts: Endorsed by investors and analysts for making strategic choices.

Who Should Use This Product?

  • Finance Students: Explore valuation methodologies and apply them to real-world data for Sasol Limited (SSL).
  • Academics: Integrate industry-standard models into your teaching or research involving Sasol Limited (SSL).
  • Investors: Validate your investment hypotheses and evaluate valuation scenarios for Sasol Limited (SSL) stock.
  • Analysts: Enhance your analysis process with a customizable DCF model tailored for Sasol Limited (SSL).
  • Small Business Owners: Understand the analytical approaches used for large corporations like Sasol Limited (SSL).

What the Template Contains

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