SFL Corporation Ltd. (SFL) DCF Valuation

SFL Corporation Ltd. (SFL) 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

SFL Corporation Ltd. (SFL) 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 strategy with the SFL DCF Calculator! Utilize real SFL Corporation Ltd. financial data, adjust growth projections and expenses, and instantly observe how these changes affect the intrinsic value of SFL (SFL) .


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 458.8 471.0 513.4 670.4 744.3 843.4 955.7 1,083.0 1,227.2 1,390.6
Revenue Growth, % 0 2.66 8.99 30.58 11.03 13.31 13.31 13.31 13.31 13.31
EBITDA 314.2 18.0 343.7 507.9 468.3 468.8 531.3 602.0 682.1 773.0
EBITDA, % 68.48 3.82 66.94 75.77 62.92 55.59 55.59 55.59 55.59 55.59
Depreciation 116.4 111.3 138.3 187.8 214.1 223.9 253.7 287.4 325.7 369.1
Depreciation, % 25.36 23.62 26.94 28.02 28.76 26.54 26.54 26.54 26.54 26.54
EBIT 197.8 -93.3 205.4 320.1 254.3 245.0 277.6 314.5 356.4 403.9
EBIT, % 43.11 -19.8 40 47.75 34.16 29.04 29.04 29.04 29.04 29.04
Total Cash 273.6 244.3 166.8 195.6 191.2 335.4 380.1 430.7 488.0 553.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 27.0 14.4 65.0 19.8 74.0
Account Receivables, % 5.88 3.05 12.67 2.96 9.94
Inventories 7.9 8.8 10.1 16.4 11.7 16.2 18.3 20.8 23.5 26.7
Inventories, % 1.73 1.87 1.97 2.45 1.58 1.92 1.92 1.92 1.92 1.92
Accounts Payable 3.4 1.2 1.8 7.9 30.3 11.1 12.6 14.3 16.2 18.4
Accounts Payable, % 0.75079 0.26473 0.34476 1.18 4.07 1.32 1.32 1.32 1.32 1.32
Capital Expenditure -39.3 -120.0 -581.6 -602.5 -264.4 -437.7 -495.9 -562.0 -636.8 -721.6
Capital Expenditure, % -8.57 -25.48 -113.29 -89.87 -35.52 -51.89 -51.89 -51.89 -51.89 -51.89
Tax Rate, % 3.81 3.81 3.81 3.81 3.81 3.81 3.81 3.81 3.81 3.81
EBITAT -125.9 -143.8 95.6 205.3 244.6 150.3 170.4 193.0 218.8 247.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -80.3 -143.1 -399.2 -164.3 167.1 -71.2 -80.3 -91.0 -103.1 -116.9
WACC, % 2.61 6.9 4.61 5.36 6.74 5.24 5.24 5.24 5.24 5.24
PV UFCF
SUM PV UFCF -392.8
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) -120
Terminal Value -5,362
Present Terminal Value -4,153
Enterprise Value -4,546
Net Debt 2,401
Equity Value -6,946
Diluted Shares Outstanding, MM 127
Equity Value Per Share -54.88

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real SFL financials.
  • Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on SFL’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Real-Life SFL Data: Pre-filled with SFL Corporation Ltd.'s historical performance metrics and future projections.
  • Fully Customizable Inputs: Modify revenue growth rates, operating margins, discount rates, tax assumptions, and capital expenditures.
  • Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Develop various forecast scenarios to evaluate different valuation possibilities.
  • User-Friendly Design: Intuitive, organized, and suitable for both experienced professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered SFL data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for SFL’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose SFL Corporation Ltd. (SFL) Calculator?

  • Reliable Insights: Utilize authentic SFL financial data for trustworthy valuation outcomes.
  • Tailored Options: Modify essential metrics such as growth rates, WACC, and tax rates to fit your forecasts.
  • Efficiency Boost: Built-in calculations save you from starting from the ground up.
  • Expert-Level Tool: Crafted for investors, analysts, and consultants alike.
  • Easy to Use: User-friendly design and clear guidance make it accessible for everyone.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing SFL Corporation Ltd. (SFL).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in SFL Corporation Ltd. (SFL).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Maritime Industry Enthusiasts: Gain insights into how companies like SFL Corporation Ltd. (SFL) are valued in the shipping market.

What the Template Contains

  • Pre-Filled DCF Model: SFL Corporation Ltd.'s (SFL) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate SFL Corporation Ltd.'s (SFL) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.