Frontline Ltd. (FRO) DCF Valuation

Frontline Ltd. (FRO) 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

Frontline Ltd. (FRO) 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 determine the intrinsic value of Frontline Ltd.? Our (FRO) DCF Calculator integrates real-world data with extensive customization features, enabling you to adjust forecasts and enhance your investment strategies.


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 957.3 1,221.2 749.4 1,430.2 1,802.2 2,278.8 2,881.5 3,643.6 4,607.2 5,825.6
Revenue Growth, % 0 27.56 -38.64 90.85 26.01 26.45 26.45 26.45 26.45 26.45
EBITDA 357.3 628.3 217.2 725.8 1,063.2 1,036.9 1,311.1 1,657.9 2,096.3 2,650.7
EBITDA, % 37.32 51.45 28.99 50.75 59 45.5 45.5 45.5 45.5 45.5
Depreciation 117.9 138.8 165.2 165.2 230.9 319.4 403.9 510.7 645.8 816.6
Depreciation, % 12.31 11.36 22.05 11.55 12.81 14.02 14.02 14.02 14.02 14.02
EBIT 239.4 489.6 52.0 560.7 832.3 717.5 907.2 1,147.2 1,450.6 1,834.2
EBIT, % 25.01 40.09 6.94 39.2 46.18 31.48 31.48 31.48 31.48 31.48
Total Cash 175.3 177.4 115.5 490.8 315.8 456.2 576.8 729.4 922.3 1,166.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 104.5 84.9 83.9 237.1 143.9
Account Receivables, % 10.91 6.95 11.2 16.58 7.99
Inventories 138.0 92.6 119.3 80.8 245.2 260.5 329.5 416.6 526.8 666.1
Inventories, % 14.42 7.58 15.92 5.65 13.61 11.43 11.43 11.43 11.43 11.43
Accounts Payable 13.0 7.9 2.3 8.0 7.8 15.1 19.1 24.1 30.5 38.5
Accounts Payable, % 1.36 0.64364 0.31052 0.55894 0.43286 0.66166 0.66166 0.66166 0.66166 0.66166
Capital Expenditure -196.0 -724.3 -462.4 -318.0 -1,631.4 -1,158.7 -1,465.2 -1,852.7 -2,342.7 -2,962.3
Capital Expenditure, % -20.47 -59.31 -61.7 -22.23 -90.52 -50.85 -50.85 -50.85 -50.85 -50.85
Tax Rate, % 0.03122054 0.03122054 0.03122054 0.03122054 0.03122054 0.03122054 0.03122054 0.03122054 0.03122054 0.03122054
EBITAT 238.9 489.4 89.0 563.5 832.0 717.1 906.7 1,146.5 1,449.7 1,833.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -68.7 -36.3 -239.4 301.7 -639.9 -230.8 -284.2 -359.3 -454.4 -574.5
WACC, % 5.26 5.27 5.27 5.27 5.27 5.27 5.27 5.27 5.27 5.27
PV UFCF
SUM PV UFCF -1,598.2
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) -595
Terminal Value -33,605
Present Terminal Value -25,995
Enterprise Value -27,593
Net Debt 3,151
Equity Value -30,744
Diluted Shares Outstanding, MM 223
Equity Value Per Share -138.10

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Frontline Ltd.'s (FRO) financial data pre-filled to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

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

How It Works

  • 1. Access the Model: Download and open the Excel file featuring Frontline Ltd. (FRO)’s financial data.
  • 2. Adjust Key Inputs: Modify essential variables such as revenue growth, discount rates, and capital investments.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and net present value (NPV).
  • 4. Explore Various Scenarios: Evaluate different forecasts to understand potential valuation variations.
  • 5. Present with Assurance: Share expert valuation findings to reinforce your strategic decisions.

Why Choose This Calculator for Frontline Ltd. (FRO)?

  • User-Friendly Interface: Perfect for both novice and seasoned users.
  • Customizable Parameters: Adjust inputs easily to suit your financial analysis.
  • Real-Time Updates: Observe immediate changes to Frontline Ltd.'s (FRO) valuation as you modify inputs.
  • Preloaded Data: Comes with Frontline Ltd.'s (FRO) latest financial information for swift evaluations.
  • Preferred by Experts: Utilized by investors and analysts for making well-informed choices.

Who Should Use This Product?

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

What the Template Contains

  • Historical Data: Includes Frontline Ltd.'s (FRO) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Frontline Ltd.'s (FRO) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Frontline Ltd.'s (FRO) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.