SK Telecom Co.,Ltd (SKM) DCF Valuation

SK Telecom Co.,Ltd (SKM) 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

SK Telecom Co.,Ltd (SKM) 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:

Discover the true value of SK Telecom Co.,Ltd (SKM) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and assess how fluctuations affect SK Telecom Co.,Ltd (SKM) valuation – all within a single Excel template.


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 12,024.5 12,621.5 11,350.1 11,727.2 11,932.9 11,931.9 11,931.0 11,930.0 11,929.0 11,928.1
Revenue Growth, % 0 4.96 -10.07 3.32 1.75 -0.00803026 -0.00803026 -0.00803026 -0.00803026 -0.00803026
EBITDA 3,370.9 3,257.2 3,540.3 3,569.7 3,814.5 3,518.4 3,518.1 3,517.9 3,517.6 3,517.3
EBITDA, % 28.03 25.81 31.19 30.44 31.97 29.49 29.49 29.49 29.49 29.49
Depreciation 2,613.6 2,483.5 2,488.8 2,454.1 2,541.8 2,519.2 2,519.0 2,518.8 2,518.6 2,518.4
Depreciation, % 21.74 19.68 21.93 20.93 21.3 21.11 21.11 21.11 21.11 21.11
EBIT 757.3 773.7 1,051.5 1,115.6 1,272.7 999.2 999.1 999.0 999.0 998.9
EBIT, % 6.3 6.13 9.26 9.51 10.67 8.37 8.37 8.37 8.37 8.37
Total Cash 1,537.1 1,997.1 939.5 1,436.3 1,185.9 1,409.6 1,409.5 1,409.4 1,409.3 1,409.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,301.2 2,284.6 1,768.9 1,771.6 1,688.1
Account Receivables, % 19.14 18.1 15.58 15.11 14.15
Inventories 110.4 116.2 138.7 112.7 121.9 120.3 120.3 120.3 120.3 120.3
Inventories, % 0.91797 0.92052 1.22 0.96131 1.02 1.01 1.01 1.01 1.01 1.01
Accounts Payable 297.0 252.7 129.1 60.5 94.8 165.1 165.1 165.1 165.1 165.1
Accounts Payable, % 2.47 2 1.14 0.51578 0.79437 1.38 1.38 1.38 1.38 1.38
Capital Expenditure -2,383.3 -2,499.1 -2,242.1 -2,064.5 -2,087.7 -2,254.5 -2,254.3 -2,254.2 -2,254.0 -2,253.8
Capital Expenditure, % -19.82 -19.8 -19.75 -17.6 -17.5 -18.89 -18.89 -18.89 -18.89 -18.89
Tax Rate, % 27.67 27.67 27.67 27.67 27.67 27.67 27.67 27.67 27.67 27.67
EBITAT 579.7 620.1 778.1 823.4 920.5 753.0 753.0 752.9 752.8 752.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,304.6 570.9 1,394.5 1,167.6 1,483.3 819.0 1,017.8 1,017.7 1,017.7 1,017.6
WACC, % 4.87 4.96 4.8 4.79 4.75 4.83 4.83 4.83 4.83 4.83
PV UFCF
SUM PV UFCF 4,236.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,038
Terminal Value 36,623
Present Terminal Value 28,923
Enterprise Value 33,160
Net Debt 6,235
Equity Value 26,925
Diluted Shares Outstanding, MM 217
Equity Value Per Share 123.82

What You Will Receive

  • Adjustable Forecast Parameters: Effortlessly modify key inputs (growth %, margins, WACC) to explore various scenarios.
  • Comprehensive Market Data: SK Telecom’s financial information pre-loaded to facilitate your analysis.
  • Instant DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
  • Tailored and Professional Design: A refined Excel model that caters to your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Real-Time SKM Data: Pre-loaded with SK Telecom’s historical performance metrics and future growth forecasts.
  • Comprehensive Input Customization: Modify parameters such as revenue growth, operating margins, WACC, tax rates, and capital expenditures.
  • Adaptive Valuation Framework: Instantaneous updates to Net Present Value (NPV) and intrinsic value based on your modifications.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive User Interface: Clean, organized design catering to both industry professionals and newcomers.

How It Works

  • Download: Obtain the pre-configured Excel file containing SK Telecom Co., Ltd's (SKM) financial data.
  • Customize: Modify projections, including subscriber growth, ARPU, and capital expenditures.
  • Update Automatically: The intrinsic value and DCF calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and analyze results immediately.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose This Calculator for SK Telecom Co.,Ltd (SKM)?

  • Designed for Experts: A specialized tool tailored for analysts, CFOs, and financial consultants.
  • Comprehensive Data: SK Telecom's historical and projected financials are preloaded for enhanced accuracy.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth calculation process.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling SK Telecom Co.,Ltd (SKM) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for SK Telecom Co.,Ltd (SKM).
  • Consultants: Deliver professional valuation insights on SK Telecom Co.,Ltd (SKM) to clients quickly and accurately.
  • Business Owners: Understand how large telecommunications companies like SK Telecom Co.,Ltd (SKM) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to SK Telecom Co.,Ltd (SKM).

What the Template Contains

  • Preloaded SKM Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.