Encore Capital Group, Inc. (ECPG) DCF Valuation

Encore Capital Group, Inc. (ECPG) 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

Encore Capital Group, Inc. (ECPG) 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:

Whether you’re an investor or analyst, this (ECPG) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Encore Capital Group, Inc., you can adjust your forecasts and instantly observe the effects.


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 1,397.7 1,501.4 1,614.5 1,398.3 1,222.7 1,189.1 1,156.4 1,124.6 1,093.7 1,063.6
Revenue Growth, % 0 7.42 7.53 -13.39 -12.56 -2.75 -2.75 -2.75 -2.75 -2.75
EBITDA 268.4 579.3 683.4 510.7 63.4 337.3 328.0 319.0 310.2 301.7
EBITDA, % 19.2 38.58 42.33 36.52 5.18 28.36 28.36 28.36 28.36 28.36
Depreciation 1,168.3 964.3 981.2 935.0 41.7 663.2 645.0 627.2 610.0 593.2
Depreciation, % 83.59 64.23 60.78 66.86 3.41 55.77 55.77 55.77 55.77 55.77
EBIT -899.9 -385.0 -297.9 -424.2 21.6 -325.9 -317.0 -308.3 -299.8 -291.5
EBIT, % -64.39 -25.65 -18.45 -30.34 1.77 -27.41 -27.41 -27.41 -27.41 -27.41
Total Cash 192.3 189.2 189.6 143.9 158.4 145.9 141.9 138.0 134.2 130.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 45.0 38.8 22.6 16.1 9.1
Account Receivables, % 3.22 2.58 1.4 1.15 0.74263
Inventories -2.5 42.2 -3.5 -64.7 .0 -5.3 -5.1 -5.0 -4.8 -4.7
Inventories, % -0.17601 2.81 -0.21933 -4.63 0 -0.44308 -0.44308 -0.44308 -0.44308 -0.44308
Accounts Payable 223.9 192.7 195.1 180.4 173.9 161.9 157.4 153.1 148.9 144.8
Accounts Payable, % 16.02 12.83 12.08 12.9 14.23 13.61 13.61 13.61 13.61 13.61
Capital Expenditure -39.6 -34.6 -33.4 -37.2 -51.7 -33.5 -32.6 -31.7 -30.8 -30.0
Capital Expenditure, % -2.83 -2.3 -2.07 -2.66 -4.23 -2.82 -2.82 -2.82 -2.82 -2.82
Tax Rate, % -14.55 -14.55 -14.55 -14.55 -14.55 -14.55 -14.55 -14.55 -14.55 -14.55
EBITAT -750.7 -288.3 -239.4 -265.4 24.8 -261.5 -254.4 -247.4 -240.6 -233.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 559.4 571.7 772.8 685.4 -49.4 348.8 354.0 344.3 334.8 325.6
WACC, % 6.78 6.39 6.64 5.83 7.53 6.64 6.64 6.64 6.64 6.64
PV UFCF
SUM PV UFCF 1,417.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 332
Terminal Value 7,164
Present Terminal Value 5,196
Enterprise Value 6,613
Net Debt 3,160
Equity Value 3,453
Diluted Shares Outstanding, MM 24
Equity Value Per Share 145.90

What You Will Get

  • Real ECPG Financial Data: Pre-filled with Encore Capital Group’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 Encore Capital Group’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

  • Pre-Loaded Data: Encore Capital Group’s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: View Encore Capital Group’s intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts illustrate valuation results and essential metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.

How It Works

  • Download: Get the pre-built Excel file featuring Encore Capital Group, Inc.'s (ECPG) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare results.
  • Make Decisions: Leverage the valuation insights to inform your investment strategy.

Why Choose This Calculator for Encore Capital Group, Inc. (ECPG)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
  • Accurate Financial Data: Encore Capital's historical and projected financials are preloaded for precise analysis.
  • 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 Encore Capital Group, Inc. (ECPG)?

  • Investors: Gain insights into the credit management industry with a reliable investment analysis tool.
  • Financial Analysts: Utilize a comprehensive financial model tailored for evaluating Encore Capital’s performance.
  • Consultants: Seamlessly modify presentations and reports for clients in the financial services sector.
  • Finance Enthusiasts: Explore the intricacies of debt purchasing and asset management through real-life case studies.
  • Educators and Students: Leverage this resource as a practical guide in finance and investment courses.

What the Template Contains

  • Pre-Filled Data: Includes Encore Capital Group’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 Encore Capital Group’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.