McKinsey DCF Valuation 2000_第1頁
McKinsey DCF Valuation 2000_第2頁
McKinsey DCF Valuation 2000_第3頁
McKinsey DCF Valuation 2000_第4頁
McKinsey DCF Valuation 2000_第5頁
已閱讀5頁,還剩7頁未讀, 繼續(xù)免費閱讀

下載本文檔

版權(quán)說明:本文檔由用戶提供并上傳,收益歸屬內(nèi)容提供方,若內(nèi)容存在侵權(quán),請進行舉報或認領(lǐng)

文檔簡介

1、McKinsey & Company Confidential7a8debb6bef42fcac22d8fbb88594020.xlsPage 18/06/2000 16:19Error check = OK= Input on this sheet = CalculationName - ScenarioHistoricalCurrency Other inputsNANANANANANANANANANA- - - - - - - - - -Historical Income StatementStatement of changes in equityHistorical Balance

2、SheetOff Balance Sheet ItemsMcKinsey & Company Confidential7a8debb6bef42fcac22d8fbb88594020.xlsPage 28/06/2000 16:19= Input on this sheet= Link to historical data = CalculationError check = OKName - ScenarioHistorical Detailed Forecast Key driver forecastCurrency Range nameOther inputsNANANANANANANA

3、NANANANANANANANANA- - - - - - - - - - - - - - - -GeneralOperationsMcKinsey & Company Confidential7a8debb6bef42fcac22d8fbb88594020.xlsPage 38/06/2000 16:19= Input on this sheet= Link to historical data = CalculationError check = OKName - ScenarioHistorical Detailed Forecast Key driver forecastCurrenc

4、y Range nameOther inputsNANANANANANANANANANANANANANANANA- - - - - - - - - - - - - - - -Balance Sheet ItemsMcKinsey & Company Confidential7a8debb6bef42fcac22d8fbb88594020.xlsPage 48/06/2000 16:19= Input on this sheet= Link to historical data = CalculationError check = OKName - ScenarioHistorical Deta

5、iled Forecast Key driver forecastCurrency Range nameOther inputsNANANANANANANANANANANANANANANANA- - - - - - - - - - - - - - - -Off-Balance Sheet Items Provisions & Non-Op. P&LMcKinsey & Company Confidential7a8debb6bef42fcac22d8fbb88594020.xlsPage 58/06/2000 16:19= Input on this sheet= Link to histor

6、ical data = CalculationError check = OKName - ScenarioHistorical Detailed Forecast Key driver forecastCurrency Range nameOther inputsNANANANANANANANANANANANANANANANA- - - - - - - - - - - - - - - -Debt Finance & WACCEquity FinanceMcKinsey & Company Confidential7a8debb6bef42fcac22d8fbb88594020.xlsPage

7、 68/06/2000 16:19= Input on this sheet= Link to historical data = CalculationError check = OKName - ScenarioHistorical Detailed Forecast Key driver forecastCurrency Range nameOther inputsNANANANANANANANANANANANANANANANA- - - - - - - - - - - - - - - -TaxPhase 2 & CV driversConstants & datesMcKinsey &

8、 Company Confidential7a8debb6bef42fcac22d8fbb88594020.xlsPage 78/06/2000 16:19Error check = OKName - ScenarioCurrency Range nameOther inputsGeneralOperations= Input on this sheetNANANANANANANANANANA- - - - - - - - - - Key driver forecastMcKinsey & Company Confidential7a8debb6bef42fcac22d8fbb88594020

9、.xlsPage 88/06/2000 16:19Error check = OKName - ScenarioCurrency Range nameOther inputsDebt Finance & WACCEquity Finance= Input on this sheetNANANANANANANANANANA- - - - - - - - - -McKinsey & Company Confidential7a8debb6bef42fcac22d8fbb88594020.xlsPage 98/06/2000 16:19Error check = OKName - ScenarioC

10、urrency Range nameOther inputsTaxPhase 2 & CV driversConstants & dates= Input on this sheetNANANANANANANANANANA- - - - - - - - - -McKinsey & Company Confidential7a8debb6bef42fcac22d8fbb88594020.xlsPage 18/06/2000 16:19Error check = OKName - ScenarioCurrency Income StatementBalance SheetHistorical De

11、tailed ForecastNANANANANANANANANANANANANANANA-McKinsey & Company Confidential7a8debb6bef42fcac22d8fbb88594020.xlsPage 28/06/2000 16:19Error check = OKName - ScenarioCurrency Historical Detailed ForecastNANANANANANANANANANANANANANANA-McKinsey & Company Confidential7a8debb6bef42fcac22d8fbb88594020.xls

12、Page 308/06/2000 16:19OKName - ScenarioCurrency Value of Operations: DCF approachValue of Operations: Economic Profit Value of EquityFree CashDiscountPVEconomicDiscountPV YearFlowFactorof FCFYearProfitFactorof EPOperating Value0NA01.0000NA01.0000Excess Mkt Securities0NA01.0000NA01.0000Financial Inve

13、stments0NA01.0000NA01.0000Excess Pension Assets0NA01.0000NA01.0000NA01.0000NA01.0000Enterprise Value0NA01.0000NA01.0000NA01.0000NA01.0000Debt0NA01.0000NA01.0000Capitalized Operating Leases0NA01.0000NA01.0000Retirement Related Liability0NA01.0000NA01.0000Preferred Stock0NA01.0000NA01.0000Minority Int

14、erest0NA01.0000NA01.0000Restructuring Provision0NA01.0000NA01.0000Stock options0NA01.0000NA01.0000Equity Value0NA01.0000NA01.0000Cont. Value01.0000Cont. Value01.0000No. shares (thousands)0Operating Value#N/A0Present Value of Economic Profit0Value per ShareNAInvested Capital (incl. goodwill)0Continui

15、ng value % Operating valueNA -HighNAOperating Value0 -LowNAMid -Year Adjustment Factor1.000Mid -Year Adjustment Factor1.000Value Difference - HighNAOperating Value (Adjusted)0Operating Value (Adjusted)0Value Difference - LowNAComparison of key ratiosEvaluation of entry and exit multiples AveragesFro

16、m:NANANANATo:NANANANANANARevenue growth (CAG)NANANANAOperating Value00Adjusted EBITA growth (CAG)NANANANANOPLAT growth (CAG)NANANANAExcess Mkt Securities0Invested capital growth (CAG)NANANANAFinancial Investments0Adj. EBIT/RevenuesNANANANAEnterprise Value00Revenues/Invested Capital (pre-Goodwill)NANANANARevenue0NAROI

溫馨提示

  • 1. 本站所有資源如無特殊說明,都需要本地電腦安裝OFFICE2007和PDF閱讀器。圖紙軟件為CAD,CAXA,PROE,UG,SolidWorks等.壓縮文件請下載最新的WinRAR軟件解壓。
  • 2. 本站的文檔不包含任何第三方提供的附件圖紙等,如果需要附件,請聯(lián)系上傳者。文件的所有權(quán)益歸上傳用戶所有。
  • 3. 本站RAR壓縮包中若帶圖紙,網(wǎng)頁內(nèi)容里面會有圖紙預覽,若沒有圖紙預覽就沒有圖紙。
  • 4. 未經(jīng)權(quán)益所有人同意不得將文件中的內(nèi)容挪作商業(yè)或盈利用途。
  • 5. 人人文庫網(wǎng)僅提供信息存儲空間,僅對用戶上傳內(nèi)容的表現(xiàn)方式做保護處理,對用戶上傳分享的文檔內(nèi)容本身不做任何修改或編輯,并不能對任何下載內(nèi)容負責。
  • 6. 下載文件中如有侵權(quán)或不適當內(nèi)容,請與我們聯(lián)系,我們立即糾正。
  • 7. 本站不保證下載資源的準確性、安全性和完整性, 同時也不承擔用戶因使用這些下載資源對自己和他人造成任何形式的傷害或損失。

評論

0/150

提交評論