Olaplex Holdings, Inc. (OLPX) DCF Valuation

Olaplex Holdings, Inc. (OLPX) 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

Olaplex Holdings, Inc. (OLPX) 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:

Enhance your investment strategies with the Olaplex Holdings, Inc. (OLPX) DCF Calculator! Dive into authentic financial data, adjust growth predictions and expenses, and observe how these modifications affect the intrinsic value of Olaplex Holdings, Inc. (OLPX) 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 148.2 282.3 598.4 704.3 458.3 565.7 698.2 861.7 1,063.6 1,312.8
Revenue Growth, % 0 90.44 112 17.7 -34.93 23.43 23.43 23.43 23.43 23.43
EBITDA .0 165.0 385.7 399.0 186.8 249.2 307.6 379.7 468.6 578.4
EBITDA, % 0 58.45 64.46 56.65 40.75 44.06 44.06 44.06 44.06 44.06
Depreciation -99.0 45.9 48.9 49.1 50.3 -27.7 -34.1 -42.1 -52.0 -64.2
Depreciation, % -66.83 16.25 8.18 6.98 10.97 -4.89 -4.89 -4.89 -4.89 -4.89
EBIT 99.0 119.1 336.8 349.8 136.5 276.9 341.8 421.8 520.6 642.6
EBIT, % 66.83 42.19 56.28 49.67 29.78 48.95 48.95 48.95 48.95 48.95
Total Cash 3.2 11.0 186.4 322.8 466.4 207.0 255.5 315.4 389.3 480.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 8.4 14.4 40.8 46.2 40.9
Account Receivables, % 5.63 5.09 6.82 6.56 8.93
Inventories 15.9 33.6 98.4 144.4 95.9 91.1 112.4 138.8 171.3 211.4
Inventories, % 10.72 11.9 16.44 20.51 20.93 16.1 16.1 16.1 16.1 16.1
Accounts Payable .9 16.8 19.2 9.7 7.1 14.4 17.8 21.9 27.1 33.4
Accounts Payable, % 0.63088 5.96 3.2 1.38 1.54 2.54 2.54 2.54 2.54 2.54
Capital Expenditure .0 .0 -1.8 -.7 -3.6 -1.3 -1.7 -2.1 -2.5 -3.1
Capital Expenditure, % -0.00472316 -0.00956599 -0.29497 -0.09229362 -0.78857 -0.23802 -0.23802 -0.23802 -0.23802 -0.23802
Tax Rate, % 19.72 19.72 19.72 19.72 19.72 19.72 19.72 19.72 19.72 19.72
EBITAT 99.0 99.0 269.8 279.7 109.6 234.5 289.4 357.2 440.9 544.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -23.3 137.0 228.1 267.3 207.4 221.2 226.9 280.1 345.7 426.7
WACC, % 13.53 12.99 12.9 12.89 12.9 13.04 13.04 13.04 13.04 13.04
PV UFCF
SUM PV UFCF 1,010.0
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 429
Terminal Value 3,419
Present Terminal Value 1,852
Enterprise Value 2,862
Net Debt 189
Equity Value 2,673
Diluted Shares Outstanding, MM 678
Equity Value Per Share 3.94

What You Will Get

  • Pre-Filled Financial Model: Olaplex’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

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

How It Works

  1. Download the Template: Gain immediate access to the Excel-based OLPX 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 Olaplex’s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose This Calculator for Olaplex Holdings, Inc. (OLPX)?

  • Designed for Industry Leaders: A sophisticated tool tailored for analysts, investors, and financial advisors.
  • Accurate Financial Data: Olaplex’s historical and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and scenarios.
  • Comprehensive Outputs: Instantly computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth calculation experience.

Who Should Use This Product?

  • Professional Investors: Create comprehensive and accurate valuation models for analyzing OLPX investments.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions for Olaplex Holdings.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in OLPX stock.
  • Students and Educators: Utilize real-world data to practice and teach financial modeling with OLPX examples.
  • Beauty Industry Enthusiasts: Gain insights into how companies like Olaplex are valued within the beauty market.

What the Template Contains

  • Pre-Filled Data: Includes Olaplex Holdings’ 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 Olaplex’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.