Campbell Soup Company (CPB) DCF Valuation

Campbell Soup Company (CPB) 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

Campbell Soup Company (CPB) 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 Campbell Soup Company? Our (CPB) DCF Calculator integrates real-world data with extensive customization features, allowing you to optimize your forecasts and enhance your investment choices.


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 8,691.0 8,476.0 8,562.0 9,357.0 9,636.0 9,896.4 10,163.8 10,438.4 10,720.4 11,010.1
Revenue Growth, % 0 -2.47 1.01 9.29 2.98 2.7 2.7 2.7 2.7 2.7
EBITDA 1,617.0 1,926.0 1,531.0 1,703.0 1,417.0 1,823.2 1,872.5 1,923.1 1,975.0 2,028.4
EBITDA, % 18.61 22.72 17.88 18.2 14.71 18.42 18.42 18.42 18.42 18.42
Depreciation 328.0 317.0 337.0 387.0 411.0 392.9 403.5 414.4 425.6 437.1
Depreciation, % 3.77 3.74 3.94 4.14 4.27 3.97 3.97 3.97 3.97 3.97
EBIT 1,289.0 1,609.0 1,194.0 1,316.0 1,006.0 1,430.3 1,468.9 1,508.6 1,549.4 1,591.3
EBIT, % 14.83 18.98 13.95 14.06 10.44 14.45 14.45 14.45 14.45 14.45
Total Cash 859.0 69.0 109.0 189.0 108.0 299.1 307.2 315.5 324.0 332.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 575.0 595.0 541.0 529.0 630.0
Account Receivables, % 6.62 7.02 6.32 5.65 6.54
Inventories 871.0 933.0 1,246.0 1,291.0 1,386.0 1,262.0 1,296.1 1,331.2 1,367.1 1,404.1
Inventories, % 10.02 11.01 14.55 13.8 14.38 12.75 12.75 12.75 12.75 12.75
Accounts Payable 1,049.0 1,070.0 1,334.0 1,306.0 1,311.0 1,342.7 1,379.0 1,416.2 1,454.5 1,493.8
Accounts Payable, % 12.07 12.62 15.58 13.96 13.61 13.57 13.57 13.57 13.57 13.57
Capital Expenditure -299.0 -275.0 -242.0 -370.0 -517.0 -372.7 -382.8 -393.1 -403.7 -414.7
Capital Expenditure, % -3.44 -3.24 -2.83 -3.95 -5.37 -3.77 -3.77 -3.77 -3.77 -3.77
Tax Rate, % 25.1 25.1 25.1 25.1 25.1 25.1 25.1 25.1 25.1 25.1
EBITAT 996.2 1,206.8 927.0 1,001.0 753.5 1,089.6 1,119.0 1,149.3 1,180.3 1,212.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 628.2 1,187.8 1,027.0 957.0 456.5 1,259.2 1,124.7 1,155.1 1,186.3 1,218.4
WACC, % 4.66 4.62 4.67 4.64 4.62 4.64 4.64 4.64 4.64 4.64
PV UFCF
SUM PV UFCF 5,199.2
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 1,231
Terminal Value 33,794
Present Terminal Value 26,935
Enterprise Value 32,134
Net Debt 7,434
Equity Value 24,700
Diluted Shares Outstanding, MM 300
Equity Value Per Share 82.33

What You Will Get

  • Pre-Filled Financial Model: Campbell Soup Company’s (CPB) actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
  • Instant Calculations: Automatic updates ensure you see results as you make changes.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.

Key Features

  • Real Campbell Soup Financials: Access accurate pre-loaded historical data and future projections for Campbell Soup Company (CPB).
  • Customizable Forecast Assumptions: Edit yellow-highlighted cells such as WACC, growth rates, and margins to tailor your analysis.
  • Dynamic Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow analysis for informed decision-making.
  • Visual Dashboard: User-friendly charts and summaries to help visualize your valuation results effectively.
  • For Professionals and Beginners: A straightforward, intuitive structure designed for investors, CFOs, and consultants alike.

How It Works

  • 1. Open the Template: Download and open the Excel file containing Campbell Soup Company's (CPB) preloaded data.
  • 2. Edit Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates the intrinsic value and NPV.
  • 4. Test Scenarios: Evaluate multiple forecasts to explore various valuation outcomes.
  • 5. Use with Confidence: Present professional valuation insights to back your decisions.

Why Choose This Calculator for Campbell Soup Company (CPB)?

  • Accurate Data: Up-to-date Campbell Soup Company financials provide trustworthy valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from square one.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the food industry.
  • User-Friendly: Simple design and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Campbell Soup Company (CPB) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Campbell Soup Company (CPB).
  • Consultants: Deliver professional valuation insights on Campbell Soup Company (CPB) to clients quickly and accurately.
  • Business Owners: Understand how large companies like Campbell Soup Company (CPB) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Campbell Soup Company (CPB).

What the Template Contains

  • Preloaded CPB 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.