V.F. Corporation (VFC) DCF Valuation

V.F. Corporation (VFC) 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

V.F. Corporation (VFC) 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:

Looking to assess V.F. Corporation's intrinsic value? Our V.F.C (VFC) DCF Calculator integrates real-world data with comprehensive customization features, enabling you to refine your projections and enhance your investment choices.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 10,488.6 9,238.8 11,841.8 11,612.5 10,454.7 10,568.4 10,683.4 10,799.7 10,917.2 11,035.9
Revenue Growth, % 0 -11.92 28.17 -1.94 -9.97 1.09 1.09 1.09 1.09 1.09
EBITDA 1,555.9 861.2 1,926.8 480.2 334.8 1,009.6 1,020.6 1,031.7 1,042.9 1,054.3
EBITDA, % 14.83 9.32 16.27 4.14 3.2 9.55 9.55 9.55 9.55 9.55
Depreciation 660.3 696.7 677.1 262.3 319.2 525.6 531.3 537.1 542.9 548.8
Depreciation, % 6.3 7.54 5.72 2.26 3.05 4.97 4.97 4.97 4.97 4.97
EBIT 895.6 164.5 1,249.7 217.9 15.6 484.0 489.3 494.6 500.0 505.4
EBIT, % 8.54 1.78 10.55 1.88 0.14911 4.58 4.58 4.58 4.58 4.58
Total Cash 1,369.0 1,414.6 1,275.9 814.9 676.9 1,112.4 1,124.6 1,136.8 1,149.2 1,161.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,308.1 1,298.0 1,467.8 1,610.3 1,276.4
Account Receivables, % 12.47 14.05 12.4 13.87 12.21
Inventories 1,293.9 1,061.8 1,418.7 2,292.8 1,766.4 1,531.4 1,548.0 1,564.9 1,581.9 1,599.1
Inventories, % 12.34 11.49 11.98 19.74 16.9 14.49 14.49 14.49 14.49 14.49
Accounts Payable 407.0 463.2 563.0 936.3 817.1 624.1 630.9 637.8 644.7 651.7
Accounts Payable, % 3.88 5.01 4.75 8.06 7.82 5.91 5.91 5.91 5.91 5.91
Capital Expenditure -333.8 -274.2 -328.3 -261.3 -145.8 -265.6 -268.5 -271.5 -274.4 -277.4
Capital Expenditure, % -3.18 -2.97 -2.77 -2.25 -1.39 -2.51 -2.51 -2.51 -2.51 -2.51
Tax Rate, % -314.61 -314.61 -314.61 -314.61 -314.61 -314.61 -314.61 -314.61 -314.61 -314.61
EBITAT 836.8 147.0 1,137.9 597.0 64.6 458.7 463.7 468.7 473.8 479.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,031.7 867.8 1,059.7 -45.2 979.2 663.3 701.6 709.3 717.0 724.8
WACC, % 8.19 8.11 8.14 8.33 8.33 8.22 8.22 8.22 8.22 8.22
PV UFCF
SUM PV UFCF 2,782.5
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 754
Terminal Value 17,855
Present Terminal Value 12,028
Enterprise Value 14,810
Net Debt 6,759
Equity Value 8,052
Diluted Shares Outstanding, MM 388
Equity Value Per Share 20.73

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: V.F. Corporation’s (VFC) financial data pre-loaded to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.

Key Features

  • Real-Life VFC Data: Pre-filled with V.F. Corporation’s historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic adjustments to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Develop multiple forecasting scenarios to evaluate different valuation results.
  • User-Friendly Design: Intuitive, organized, and suitable for both professionals and novices.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring V.F. Corporation (VFC)'s preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Present with Assurance: Showcase professional valuation insights to bolster your decision-making.

Why Choose This Calculator for V.F. Corporation (VFC)?

  • Comprehensive Tool: Features DCF, WACC, and financial ratio analyses all in one convenient platform.
  • Customizable Inputs: Modify yellow-highlighted cells to explore various financial scenarios.
  • Detailed Insights: Automatically computes V.F. Corporation’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on VFC.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio management of V.F. Corporation (VFC).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
  • Consultants and Advisors: Offer clients precise valuation insights for V.F. Corporation (VFC) stock.
  • Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
  • Fashion Industry Enthusiasts: Gain insights into how apparel companies like V.F. Corporation (VFC) are valued in the marketplace.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for V.F. Corporation (VFC).
  • Real-World Data: V.F. Corporation’s historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to evaluate different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into V.F. Corporation (VFC).
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to V.F. Corporation (VFC).
  • Dashboard with Visual Outputs: Charts and tables designed to deliver clear, actionable results for V.F. Corporation (VFC).

No products were found matching.