Magic Software Enterprises Ltd. (MGIC) DCF Valuation

Magic Software Enterprises Ltd. (MGIC) 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

Magic Software Enterprises Ltd. (MGIC) 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 an analyst, this Magic Software Enterprises Ltd. (MGIC) DCF Calculator is your essential tool for accurate valuation. Equipped with real data from Magic Software Enterprises, you can adjust forecasts and observe the effects in real-time.


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 325.6 371.2 480.3 566.8 535.1 559.5 585.0 611.8 639.7 668.9
Revenue Growth, % 0 13.99 29.4 18 -5.6 4.57 4.57 4.57 4.57 4.57
EBITDA 47.9 55.6 74.5 82.2 82.3 84.0 87.9 91.9 96.1 100.5
EBITDA, % 14.72 14.98 15.5 14.5 15.38 15.02 15.02 15.02 15.02 15.02
Depreciation 14.0 13.9 19.8 19.8 20.6 21.8 22.8 23.9 25.0 26.1
Depreciation, % 4.31 3.76 4.13 3.49 3.84 3.91 3.91 3.91 3.91 3.91
EBIT 33.9 41.7 54.6 62.4 61.7 62.2 65.0 68.0 71.1 74.3
EBIT, % 10.41 11.23 11.37 11.01 11.54 11.11 11.11 11.11 11.11 11.11
Total Cash 95.5 89.7 94.8 87.0 106.7 121.4 127.0 132.8 138.8 145.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 96.7 114.7 145.7 155.2 139.6
Account Receivables, % 29.69 30.89 30.33 27.39 26.08
Inventories -1.1 -1.2 .0 -6.9 .0 -2.1 -2.2 -2.3 -2.4 -2.5
Inventories, % -0.34149 -0.33352 0.000000208 -1.22 0 -0.37904 -0.37904 -0.37904 -0.37904 -0.37904
Accounts Payable 11.0 14.3 24.7 27.6 28.4 25.2 26.4 27.6 28.8 30.2
Accounts Payable, % 3.37 3.84 5.14 4.87 5.31 4.51 4.51 4.51 4.51 4.51
Capital Expenditure -5.5 -6.1 -4.6 -7.7 -4.8 -7.3 -7.7 -8.0 -8.4 -8.8
Capital Expenditure, % -1.7 -1.64 -0.96435 -1.35 -0.8973 -1.31 -1.31 -1.31 -1.31 -1.31
Tax Rate, % 29.38 29.38 29.38 29.38 29.38 29.38 29.38 29.38 29.38 29.38
EBITAT 21.2 28.1 35.9 43.8 43.6 41.8 43.7 45.7 47.8 50.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -54.9 21.3 29.3 56.2 68.9 33.3 52.8 55.2 57.7 60.3
WACC, % 8.87 8.94 8.92 8.97 8.98 8.94 8.94 8.94 8.94 8.94
PV UFCF
SUM PV UFCF 198.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 62
Terminal Value 887
Present Terminal Value 578
Enterprise Value 776
Net Debt 3
Equity Value 774
Diluted Shares Outstanding, MM 49
Equity Value Per Share 15.76

What You Will Receive

  • Pre-Filled Financial Model: Magic Software Enterprises Ltd.'s (MGIC) actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for serious valuation analysis.
  • Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future forecasts for Magic Software Enterprises Ltd. (MGIC).
  • Flexible Projection Inputs: Modify highlighted cells for key variables such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic adjustments for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries that make it easy to interpret your valuation outcomes.
  • Designed for All Skill Levels: An accessible layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Magic Software Enterprises Ltd.'s (MGIC) pre-filled financial data and forecasts.
  3. Step 3: Modify essential inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment strategies.

Why Choose This Calculator for Magic Software Enterprises Ltd. (MGIC)?

  • User-Friendly Interface: Suitable for both novices and seasoned professionals.
  • Customizable Inputs: Modify variables easily to tailor your analysis.
  • Real-Time Valuation: Observe immediate updates to MGIC’s valuation as you change inputs.
  • Preloaded Data: Comes with Magic Software's actual financial metrics for swift evaluations.
  • Preferred by Experts: Utilized by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Individual Investors: Gain insights for making informed decisions about buying or selling Magic Software Enterprises Ltd. (MGIC) stock.
  • Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Magic Software Enterprises Ltd. (MGIC).
  • Consultants: Provide clients with accurate and timely valuation assessments of Magic Software Enterprises Ltd. (MGIC).
  • Business Owners: Learn how companies like Magic Software Enterprises Ltd. (MGIC) are valued to inform your business strategies.
  • Finance Students: Acquire practical knowledge of valuation techniques using data and case studies from Magic Software Enterprises Ltd. (MGIC).

What the Template Contains

  • Pre-Filled Data: Includes Magic Software Enterprises Ltd.'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 Magic Software Enterprises Ltd.'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.