Nomad Foods Limited (NOMD) DCF Valuation

Nomad Foods Limited (NOMD) 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

Nomad Foods Limited (NOMD) 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 (NOMD) DCF Calculator is your go-to tool for accurate valuation. Loaded with real data from Nomad Foods Limited, you can adjust forecasts and immediately 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 2,422.3 2,622.0 2,716.5 3,063.7 3,172.9 3,396.5 3,635.9 3,892.2 4,166.5 4,460.2
Revenue Growth, % 0 8.24 3.61 12.78 3.56 7.05 7.05 7.05 7.05 7.05
EBITDA 376.6 447.9 479.1 513.0 500.8 562.4 602.1 644.5 689.9 738.6
EBITDA, % 15.55 17.08 17.64 16.74 15.78 16.56 16.56 16.56 16.56 16.56
Depreciation 71.0 65.6 77.6 90.7 99.0 97.6 104.5 111.9 119.7 128.2
Depreciation, % 2.93 2.5 2.86 2.96 3.12 2.87 2.87 2.87 2.87 2.87
EBIT 305.7 382.3 401.5 422.3 401.8 464.8 497.6 532.6 570.2 610.4
EBIT, % 12.62 14.58 14.78 13.78 12.66 13.68 13.68 13.68 13.68 13.68
Total Cash 887.0 435.8 264.9 385.3 430.1 605.4 648.1 693.8 742.7 795.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 149.7 147.2 190.5 220.1 217.1
Account Receivables, % 6.18 5.61 7.01 7.18 6.84
Inventories 336.8 357.7 427.9 476.4 465.2 499.4 534.6 572.2 612.6 655.7
Inventories, % 13.91 13.64 15.75 15.55 14.66 14.7 14.7 14.7 14.7 14.7
Accounts Payable 381.3 472.5 528.4 517.6 496.2 582.5 623.6 667.5 714.5 764.9
Accounts Payable, % 15.74 18.02 19.45 16.9 15.64 17.15 17.15 17.15 17.15 17.15
Capital Expenditure -49.3 -61.2 -82.5 -82.4 -85.9 -87.0 -93.1 -99.7 -106.7 -114.2
Capital Expenditure, % -2.04 -2.33 -3.04 -2.69 -2.71 -2.56 -2.56 -2.56 -2.56 -2.56
Tax Rate, % 24.01 24.01 24.01 24.01 24.01 24.01 24.01 24.01 24.01 24.01
EBITAT 223.8 291.3 307.0 328.6 305.3 353.0 377.9 404.5 433.0 463.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 140.4 368.7 244.3 248.1 311.1 409.9 379.4 406.1 434.8 465.4
WACC, % 6.54 6.62 6.62 6.66 6.61 6.61 6.61 6.61 6.61 6.61
PV UFCF
SUM PV UFCF 1,728.0
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 470
Terminal Value 8,381
Present Terminal Value 6,086
Enterprise Value 7,814
Net Debt 1,809
Equity Value 6,005
Diluted Shares Outstanding, MM 171
Equity Value Per Share 35.07

What You Will Receive

  • Adjustable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Nomad Foods Limited’s (NOMD) financial data pre-loaded to facilitate your analysis.
  • Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model that tailors to your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and optimizing efficiency.

Key Features

  • Real-Life NOMD Data: Pre-filled with Nomad Foods Limited's historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • User-Friendly Design: Intuitive layout, crafted for both professionals and newcomers.

How It Functions

  1. Download the Template: Gain immediate access to the Excel-based NOMD DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates Nomad Foods' intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the results to inform your investment or financial decisions.

Why Choose This Calculator for Nomad Foods Limited (NOMD)?

  • Accuracy: Utilizes real Nomad Foods financial data to ensure precision.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Avoid the complexities of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Designed for simplicity, making it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Assess Nomad Foods Limited's (NOMD) valuation prior to making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Understand the valuation approaches of established companies like Nomad Foods Limited.
  • Consultants: Provide comprehensive valuation analyses and reports for clients.
  • Students and Educators: Utilize real-time data to enhance learning and instruction in valuation practices.

What the Template Contains

  • Pre-Filled Data: Includes Nomad Foods Limited’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 Nomad Foods Limited’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.