Euronet Worldwide, Inc. (EEFT) 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
Euronet Worldwide, Inc. (EEFT) Bundle
Explore the financial future of Euronet Worldwide, Inc. (EEFT) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Euronet Worldwide, Inc. (EEFT) and inform your investment approach.
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 | 2,750.1 | 2,482.7 | 2,995.4 | 3,358.7 | 3,688.0 | 3,991.0 | 4,318.8 | 4,673.6 | 5,057.6 | 5,473.1 |
| Revenue Growth, % | 0 | -9.72 | 20.65 | 12.13 | 9.8 | 8.22 | 8.22 | 8.22 | 8.22 | 8.22 |
| EBITDA | 586.9 | 280.2 | 309.6 | 496.0 | 588.9 | 588.3 | 636.6 | 688.9 | 745.5 | 806.8 |
| EBITDA, % | 21.34 | 11.29 | 10.34 | 14.77 | 15.97 | 14.74 | 14.74 | 14.74 | 14.74 | 14.74 |
| Depreciation | 111.7 | 127.0 | 135.8 | 135.9 | 132.9 | 170.5 | 184.5 | 199.7 | 216.1 | 233.8 |
| Depreciation, % | 4.06 | 5.12 | 4.53 | 4.05 | 3.6 | 4.27 | 4.27 | 4.27 | 4.27 | 4.27 |
| EBIT | 475.2 | 153.2 | 173.9 | 360.2 | 456.0 | 417.8 | 452.1 | 489.3 | 529.5 | 573.0 |
| EBIT, % | 17.28 | 6.17 | 5.8 | 10.72 | 12.36 | 10.47 | 10.47 | 10.47 | 10.47 | 10.47 |
| Total Cash | 1,451.7 | 1,831.4 | 1,803.9 | 1,646.8 | 1,779.4 | 2,267.3 | 2,453.6 | 2,655.1 | 2,873.2 | 3,109.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 201.9 | 117.5 | 203.0 | 270.8 | 370.6 | 295.1 | 319.3 | 345.5 | 373.9 | 404.6 |
| Account Receivables, % | 7.34 | 4.73 | 6.78 | 8.06 | 10.05 | 7.39 | 7.39 | 7.39 | 7.39 | 7.39 |
| Inventories | 252.0 | 276.1 | 199.1 | 7.4 | .0 | 216.7 | 234.5 | 253.8 | 274.6 | 297.2 |
| Inventories, % | 9.16 | 11.12 | 6.65 | 0.22032 | 0 | 5.43 | 5.43 | 5.43 | 5.43 | 5.43 |
| Accounts Payable | 81.7 | 147.6 | 193.5 | 222.4 | 241.2 | 227.8 | 246.5 | 266.8 | 288.7 | 312.4 |
| Accounts Payable, % | 2.97 | 5.94 | 6.46 | 6.62 | 6.54 | 5.71 | 5.71 | 5.71 | 5.71 | 5.71 |
| Capital Expenditure | -131.3 | -97.6 | -92.2 | -104.3 | -94.4 | -139.3 | -150.7 | -163.1 | -176.5 | -191.0 |
| Capital Expenditure, % | -4.77 | -3.93 | -3.08 | -3.1 | -2.56 | -3.49 | -3.49 | -3.49 | -3.49 | -3.49 |
| Tax Rate, % | 30.14 | 30.14 | 30.14 | 30.14 | 30.14 | 30.14 | 30.14 | 30.14 | 30.14 | 30.14 |
| EBITAT | 379.9 | -63.7 | 90.6 | 257.9 | 318.5 | 228.6 | 247.3 | 267.6 | 289.6 | 313.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -11.8 | 91.8 | 171.6 | 442.3 | 283.4 | 105.2 | 257.8 | 279.0 | 301.9 | 326.7 |
| WACC, % | 9.21 | 8.24 | 8.87 | 9.11 | 9.09 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 957.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 333 | |||||||||
| Terminal Value | 4,826 | |||||||||
| Present Terminal Value | 3,151 | |||||||||
| Enterprise Value | 4,108 | |||||||||
| Net Debt | 234 | |||||||||
| Equity Value | 3,874 | |||||||||
| Diluted Shares Outstanding, MM | 52 | |||||||||
| Equity Value Per Share | 75.09 |
What You Will Receive
- Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-filled real EEFT financials.
- Accurate Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
- Adjustable Projections: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Euronet Worldwide’s valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and ease of use, complete with step-by-step guidance.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Euronet Worldwide, Inc. (EEFT).
- WACC Calculator: Includes a pre-built Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Euronet Worldwide, Inc. (EEFT).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Download the Template: Gain immediate access to the Excel-based EEFT DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model automatically recalculates Euronet Worldwide's intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose Euronet Worldwide, Inc. (EEFT)?
- Global Reach: Extensive network allows for seamless international transactions.
- Enhanced Security: Advanced technology ensures secure and reliable payment processing.
- Custom Solutions: Tailored services to meet the unique needs of businesses and consumers.
- User-Friendly Interface: Intuitive platforms simplify the transaction experience for users.
- Industry Expertise: Backed by years of experience, trusted by clients worldwide.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Euronet Worldwide, Inc. (EEFT) stock.
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Euronet Worldwide, Inc. (EEFT).
- Consultants: Provide clients with accurate and timely valuation insights related to Euronet Worldwide, Inc. (EEFT).
- Business Owners: Gain insights into how companies like Euronet Worldwide, Inc. (EEFT) are valued to inform your own business strategy.
- Finance Students: Explore valuation techniques with real-world examples and data from Euronet Worldwide, Inc. (EEFT).
What the Template Contains
- Pre-Filled DCF Model: Euronet Worldwide, Inc.'s (EEFT) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored for Euronet Worldwide, Inc. (EEFT).
- Financial Ratios: Assess Euronet Worldwide, Inc.'s (EEFT) profitability, leverage, and efficiency metrics.
- Editable Inputs: Modify assumptions such as growth rates, profit margins, and capital expenditures to suit your analysis.
- Financial Statements: Comprehensive annual and quarterly reports for in-depth evaluation.
- Interactive Dashboard: Effortlessly visualize key valuation metrics and outcomes for Euronet Worldwide, Inc. (EEFT).