MultiPlan Corporation (MPLN) DCF Valuation

MultiPlan Corporation (MPLN) 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

MultiPlan Corporation (MPLN) 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:

Explore the financial future of MultiPlan Corporation (MPLN) with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and costs to determine the intrinsic value of MultiPlan Corporation (MPLN) and inform your investment decisions.


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 982.9 937.8 1,117.6 1,079.7 961.5 962.1 962.7 963.3 963.9 964.5
Revenue Growth, % 0 -4.59 19.18 -3.39 -10.95 0.06215092 0.06215092 0.06215092 0.06215092 0.06215092
EBITDA 786.3 192.4 815.0 158.3 651.9 492.4 492.7 493.0 493.3 493.6
EBITDA, % 80 20.52 72.92 14.66 67.8 51.18 51.18 51.18 51.18 51.18
Depreciation 399.5 403.7 412.1 415.7 425.8 391.3 391.5 391.8 392.0 392.2
Depreciation, % 40.64 43.05 36.87 38.5 44.28 40.67 40.67 40.67 40.67 40.67
EBIT 386.9 -211.3 402.9 -257.3 226.1 101.2 101.2 101.3 101.3 101.4
EBIT, % 39.36 -22.53 36.05 -23.83 23.52 10.51 10.51 10.51 10.51 10.51
Total Cash 21.8 126.8 185.3 334.0 71.5 136.0 136.1 136.2 136.3 136.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 77.1 63.2 99.9 78.9 76.6
Account Receivables, % 7.84 6.74 8.94 7.31 7.96
Inventories 2.1 17.7 33.0 30.1 .0 15.1 15.1 15.1 15.1 15.1
Inventories, % 0.21671 1.89 2.95 2.79 0 1.57 1.57 1.57 1.57 1.57
Accounts Payable 9.6 15.3 13.0 13.3 19.6 13.5 13.5 13.5 13.6 13.6
Accounts Payable, % 0.97314 1.63 1.16 1.23 2.04 1.41 1.41 1.41 1.41 1.41
Capital Expenditure -66.4 -70.8 -84.6 -89.7 -108.9 -79.9 -79.9 -80.0 -80.0 -80.1
Capital Expenditure, % -6.76 -7.55 -7.57 -8.31 -11.32 -8.3 -8.3 -8.3 -8.3 -8.3
Tax Rate, % 14.35 14.35 14.35 14.35 14.35 14.35 14.35 14.35 14.35 14.35
EBITAT 357.4 -201.3 303.7 -262.9 193.7 90.8 90.8 90.9 90.9 91.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 620.8 135.6 576.8 87.2 549.4 382.9 402.4 402.6 402.9 403.1
WACC, % 7.26 7.32 6.9 7.42 7.12 7.2 7.2 7.2 7.2 7.2
PV UFCF
SUM PV UFCF 1,623.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 411
Terminal Value 7,900
Present Terminal Value 5,579
Enterprise Value 7,203
Net Debt 4,496
Equity Value 2,707
Diluted Shares Outstanding, MM 645
Equity Value Per Share 4.20

What You Will Get

  • Pre-Filled Financial Model: MultiPlan Corporation’s 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

  • Comprehensive Financial Data: MultiPlan Corporation’s historical financial statements and pre-filled projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: Instantly view MultiPlan’s intrinsic value as it updates live.
  • Visual Analytics: Interactive dashboard charts illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.

How It Works

  • Download: Obtain the pre-built Excel file featuring MultiPlan Corporation’s (MPLN) financial metrics.
  • Customize: Modify projections such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Enjoy real-time updates for intrinsic value and NPV calculations as you make changes.
  • Test Scenarios: Generate various forecasts and swiftly compare the results.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose This Calculator for MultiPlan Corporation (MPLN)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for MultiPlan Corporation.
  • Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes MultiPlan's intrinsic value and Net Present Value.
  • Preloaded Information: Access historical and projected data for precise calculations.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on MultiPlan Corporation.

Who Should Use This Product?

  • Finance Students: Discover valuation strategies and apply them to real-world data involving MultiPlan Corporation (MPLN).
  • Academics: Integrate advanced financial models into your curriculum or research focused on MultiPlan Corporation (MPLN).
  • Investors: Validate your investment hypotheses and evaluate valuation results for MultiPlan Corporation (MPLN).
  • Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for MultiPlan Corporation (MPLN).
  • Small Business Owners: Learn how large public entities like MultiPlan Corporation (MPLN) are assessed in the market.

What the Template Contains

  • Pre-Filled Data: Contains MultiPlan Corporation’s historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using custom inputs.
  • Key Financial Ratios: Evaluate MultiPlan’s profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visualizations and tables summarizing essential valuation outcomes.

No products were found matching.