Beyond Meat, Inc. (BYND) 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
Beyond Meat, Inc. (BYND) Bundle
Explore Beyond Meat, Inc. (BYND) financial prospects with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and costs to calculate Beyond Meat, Inc. (BYND) intrinsic value and inform your investment decisions.
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 | 297.9 | 406.8 | 464.7 | 418.9 | 343.4 | 363.0 | 383.8 | 405.8 | 429.0 | 453.6 |
| Revenue Growth, % | 0 | 36.55 | 14.24 | -9.85 | -18.04 | 5.73 | 5.73 | 5.73 | 5.73 | 5.73 |
| EBITDA | -1.3 | -34.5 | -150.3 | -305.4 | -282.2 | -142.6 | -150.7 | -159.3 | -168.5 | -178.1 |
| EBITDA, % | -0.42196 | -8.47 | -32.35 | -72.91 | -82.18 | -39.27 | -39.27 | -39.27 | -39.27 | -39.27 |
| Depreciation | 8.1 | 15.6 | 25.1 | 37.7 | 48.1 | 25.4 | 26.9 | 28.4 | 30.0 | 31.7 |
| Depreciation, % | 2.72 | 3.84 | 5.4 | 9.01 | 14.01 | 7 | 7 | 7 | 7 | 7 |
| EBIT | -9.4 | -50.1 | -175.4 | -343.2 | -330.3 | -168.0 | -177.6 | -187.7 | -198.5 | -209.9 |
| EBIT, % | -3.14 | -12.32 | -37.75 | -81.92 | -96.19 | -46.26 | -46.26 | -46.26 | -46.26 | -46.26 |
| Total Cash | 276.0 | 159.1 | 733.3 | 309.9 | 190.5 | 262.3 | 277.3 | 293.2 | 310.0 | 327.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 40.1 | 36.0 | 43.8 | 34.2 | 31.7 | 35.7 | 37.7 | 39.9 | 42.2 | 44.6 |
| Account Receivables, % | 13.45 | 8.84 | 9.43 | 8.16 | 9.24 | 9.83 | 9.83 | 9.83 | 9.83 | 9.83 |
| Inventories | 81.6 | 121.7 | 241.9 | 235.7 | 130.3 | 147.8 | 156.3 | 165.2 | 174.7 | 184.7 |
| Inventories, % | 27.39 | 29.92 | 52.05 | 56.26 | 37.96 | 40.72 | 40.72 | 40.72 | 40.72 | 40.72 |
| Accounts Payable | 26.9 | 53.1 | 69.0 | 55.3 | 56.0 | 48.3 | 51.0 | 53.9 | 57.0 | 60.3 |
| Accounts Payable, % | 9.04 | 13.05 | 14.86 | 13.2 | 16.32 | 13.29 | 13.29 | 13.29 | 13.29 | 13.29 |
| Capital Expenditure | -25.9 | -60.0 | -136.0 | -73.3 | -10.6 | -53.2 | -56.3 | -59.5 | -62.9 | -66.5 |
| Capital Expenditure, % | -8.7 | -14.75 | -29.26 | -17.5 | -3.08 | -14.66 | -14.66 | -14.66 | -14.66 | -14.66 |
| Tax Rate, % | -1.17 | -1.17 | -1.17 | -1.17 | -1.17 | -1.17 | -1.17 | -1.17 | -1.17 | -1.17 |
| EBITAT | -9.4 | -50.2 | -175.5 | -343.2 | -334.1 | -168.0 | -177.6 | -187.7 | -198.5 | -209.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -121.9 | -104.4 | -398.4 | -376.7 | -188.1 | -225.0 | -214.7 | -227.0 | -240.0 | -253.8 |
| WACC, % | 6.37 | 6.37 | 6.37 | 6.37 | 6.37 | 6.37 | 6.37 | 6.37 | 6.37 | 6.37 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -963.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -259 | |||||||||
| Terminal Value | -5,928 | |||||||||
| Present Terminal Value | -4,354 | |||||||||
| Enterprise Value | -5,318 | |||||||||
| Net Debt | 1,027 | |||||||||
| Equity Value | -6,345 | |||||||||
| Diluted Shares Outstanding, MM | 64 | |||||||||
| Equity Value Per Share | -98.68 |
What You Will Get
- Real BYND Financial Data: Pre-filled with Beyond Meat’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 Beyond Meat’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
- Customizable Growth Assumptions: Adjust essential inputs such as sales growth, gross margin %, and operating expenses.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
- High-Precision Estimates: Leverages Beyond Meat's actual financial data for credible valuation results.
- Effortless Scenario Testing: Evaluate various scenarios and analyze results with ease.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download the Template: Get instant access to the Excel-based BYND DCF Calculator.
- Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically updates Beyond Meat’s intrinsic value.
- Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
- Analyze and Decide: Use the results to guide your investment or financial analysis.
Why Choose This Calculator for Beyond Meat, Inc. (BYND)?
- Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for plant-based companies.
- Customizable Inputs: Modify yellow-highlighted cells to explore different market scenarios.
- Detailed Insights: Automatically computes Beyond Meat’s intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable benchmarks for analysis.
- Professional Quality: Perfect for financial analysts, investors, and consultants in the food industry.
Who Should Use This Product?
- Plant-Based Diet Advocates: Understand the market dynamics of plant-based foods and their valuation.
- Researchers: Utilize professional models to study the impact of Beyond Meat's innovations on the food industry.
- Investors: Evaluate your investment strategies and analyze valuation metrics for Beyond Meat, Inc. (BYND).
- Market Analysts: Enhance your analysis with a customizable DCF model tailored for the plant-based sector.
- Entrepreneurs: Discover how leading companies like Beyond Meat are valued and the factors influencing their market performance.
What the Template Contains
- Preloaded BYND 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.