Bally's Corporation (BALY) DCF Valuation

Bally's Corporation (BALY) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Bally's Corporation (BALY) 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 Bally's Corporation (BALY) DCF Calculator enables you to evaluate Bally's Corporation valuation using real-world financial data, while offering complete flexibility to modify all essential parameters for improved projections.


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 523.6 372.8 1,322.4 2,255.7 2,449.1 3,369.6 4,636.1 6,378.6 8,776.1 12,074.7
Revenue Growth, % 0 -28.8 254.74 70.57 8.57 37.59 37.59 37.59 37.59 37.59
EBITDA 147.4 27.1 143.6 54.2 442.2 449.8 618.8 851.4 1,171.4 1,611.7
EBITDA, % 28.15 7.26 10.86 2.4 18.06 13.35 13.35 13.35 13.35 13.35
Depreciation 33.6 38.6 159.7 300.6 350.4 380.7 523.8 720.7 991.6 1,364.3
Depreciation, % 6.42 10.37 12.08 13.32 14.31 11.3 11.3 11.3 11.3 11.3
EBIT 113.8 -11.6 -16.1 -246.3 91.8 69.1 95.0 130.7 179.8 247.4
EBIT, % 21.73 -3.1 -1.22 -10.92 3.75 2.05 2.05 2.05 2.05 2.05
Total Cash 182.6 123.4 206.2 212.5 163.2 671.6 924.1 1,271.4 1,749.3 2,406.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 23.2 14.8 48.2 125.4 162.1
Account Receivables, % 4.43 3.97 3.64 5.56 6.62
Inventories 7.9 9.3 11.5 14.2 14.6 41.1 56.5 77.8 107.0 147.3
Inventories, % 1.51 2.49 0.86877 0.62912 0.59733 1.22 1.22 1.22 1.22 1.22
Accounts Payable 14.9 15.9 87.5 70.1 69.2 132.5 182.3 250.8 345.0 474.7
Accounts Payable, % 2.85 4.26 6.62 3.11 2.82 3.93 3.93 3.93 3.93 3.93
Capital Expenditure -28.2 -15.8 -162.7 -305.2 -502.2 -377.2 -518.9 -714.0 -982.3 -1,351.5
Capital Expenditure, % -5.39 -4.23 -12.31 -13.53 -20.5 -11.19 -11.19 -11.19 -11.19 -11.19
Tax Rate, % -0.94865 -0.94865 -0.94865 -0.94865 -0.94865 -0.94865 -0.94865 -0.94865 -0.94865 -0.94865
EBITAT 83.4 -.8 -15.2 -230.6 92.7 50.9 70.0 96.4 132.6 182.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 72.6 30.0 17.9 -332.7 -97.0 90.2 47.9 65.9 90.7 124.8
WACC, % 5.64 2.59 6.6 6.57 6.87 5.65 5.65 5.65 5.65 5.65
PV UFCF
SUM PV UFCF 351.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 127
Terminal Value 3,485
Present Terminal Value 2,647
Enterprise Value 2,999
Net Debt 4,903
Equity Value -1,904
Diluted Shares Outstanding, MM 53
Equity Value Per Share -35.69

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled financial data for Bally's Corporation (BALY).
  • Accurate Financial Data: Access to historical information and forward-looking projections (highlighted in the yellow cells).
  • Flexible Forecasting: Modify forecast assumptions such as revenue growth, EBITDA margin, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Bally's valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.

Key Features

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

How It Works

  • Download: Obtain the pre-configured Excel file containing Bally's Corporation’s (BALY) financial data.
  • Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC as needed.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Utilize the valuation outcomes to inform your investment strategy.

Why Choose This Calculator?

  • Accuracy: Utilizes real Bally's Corporation (BALY) financials to ensure precise data.
  • Flexibility: Tailored for users to experiment and adjust inputs as needed.
  • Time-Saving: Eliminate the complexity of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected by CFOs.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Accurately assess Bally's Corporation's (BALY) fair value prior to making investment choices.
  • CFOs: Utilize a top-tier DCF model for comprehensive financial reporting and analysis.
  • Consultants: Effortlessly modify the template for valuation reports tailored to clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by industry leaders.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques.

What the Template Contains

  • Pre-Filled Data: Includes Bally's Corporation'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 Bally'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.