Village Farms International, Inc. (VFF) DCF Valuation

Village Farms International, Inc. (VFF) 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

Village Farms International, Inc. (VFF) 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:

Discover the true potential of Village Farms International, Inc. (VFF) with our advanced DCF Calculator! Adjust core assumptions, explore various scenarios, and assess how shifts affect Village Farms' valuation – all within one comprehensive Excel template.


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 144.6 170.1 268.0 293.6 285.6 344.2 414.8 499.9 602.4 726.0
Revenue Growth, % 0 17.65 57.58 9.53 -2.71 20.51 20.51 20.51 20.51 20.51
EBITDA -7.3 16.8 -1.2 -77.6 -6.8 -16.8 -20.3 -24.4 -29.4 -35.5
EBITDA, % -5.08 9.88 -0.44959 -26.42 -2.38 -4.89 -4.89 -4.89 -4.89 -4.89
Depreciation 7.4 6.9 13.0 13.3 15.9 16.6 20.0 24.1 29.1 35.0
Depreciation, % 5.1 4.08 4.85 4.52 5.58 4.82 4.82 4.82 4.82 4.82
EBIT -14.7 9.9 -14.2 -90.8 -22.7 -33.4 -40.3 -48.6 -58.5 -70.5
EBIT, % -10.17 5.8 -5.3 -30.94 -7.96 -9.71 -9.71 -9.71 -9.71 -9.71
Total Cash 12.0 21.6 53.4 16.7 30.3 39.4 47.5 57.2 69.0 83.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 25.5 23.4 37.4 34.8 30.9
Account Receivables, % 17.62 13.75 13.96 11.84 10.8
Inventories 15.9 46.6 68.7 70.6 78.5 79.5 95.9 115.5 139.2 167.8
Inventories, % 11.01 27.4 25.62 24.04 27.48 23.11 23.11 23.11 23.11 23.11
Accounts Payable 12.7 15.1 22.6 24.9 21.8 29.0 35.0 42.1 50.8 61.2
Accounts Payable, % 8.75 8.86 8.43 8.48 7.62 8.43 8.43 8.43 8.43 8.43
Capital Expenditure -2.3 -3.5 -21.7 -14.3 -6.5 -13.0 -15.7 -18.9 -22.7 -27.4
Capital Expenditure, % -1.58 -2.06 -8.08 -4.87 -2.28 -3.78 -3.78 -3.78 -3.78 -3.78
Tax Rate, % -16.19 -16.19 -16.19 -16.19 -16.19 -16.19 -16.19 -16.19 -16.19 -16.19
EBITAT -9.7 14.7 -10.2 -95.3 -26.4 -29.3 -35.3 -42.5 -51.2 -61.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -33.4 -8.1 -47.4 -93.3 -24.1 -35.4 -50.9 -61.3 -73.9 -89.0
WACC, % 10.43 11.44 10.59 11.44 11.44 11.06 11.06 11.06 11.06 11.06
PV UFCF
SUM PV UFCF -219.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -91
Terminal Value -1,002
Present Terminal Value -593
Enterprise Value -812
Net Debt 30
Equity Value -842
Diluted Shares Outstanding, MM 109
Equity Value Per Share -7.74

What You Will Get

  • Real VFF Financial Data: Pre-filled with Village Farms International’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 Village Farms’ 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 DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Village Farms International, Inc. (VFF).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for accurate assessments.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Village Farms International, Inc. (VFF).
  • Visual Dashboard and Charts: Graphical representations provide a clear overview of key valuation metrics for straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Village Farms International, Inc. (VFF) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view updated results, including Village Farms' intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Village Farms International, Inc. (VFF)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and industry consultants.
  • Accurate Data: Village Farms' historical and projected financials are preloaded for reliability.
  • Flexible Scenario Analysis: Effortlessly simulate 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 This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for investment analysis in Village Farms International, Inc. (VFF).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights related to Village Farms International, Inc. (VFF) for clients.
  • Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
  • Agriculture Enthusiasts: Gain insights into how agricultural companies like Village Farms International, Inc. (VFF) are valued in the marketplace.

What the Template Contains

  • Preloaded VFF Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.