Wesfarmers Ltd
ASX:WES
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Wesfarmers Ltd
ASX:WES
|
AU |
|
Tharisa PLC
OTC:TIHRF
|
CY |
|
W
|
Wheaton Precious Metals Corp
F:SII
|
CA |
|
China Merchants Port Holdings Co Ltd
OTC:CMHHF
|
HK |
|
P
|
Perusahaan Gas Negara Tbk PT
XBER:PGB1
|
ID |
|
C
|
Cemex SAB de CV
SWB:CEXA
|
MX |
|
O
|
Occidental Petroleum Corp
F:OPC
|
US |
|
B
|
Bunge Ltd
F:BU3
|
US |
|
G
|
Guillemot Corporation SA
SWB:GUL
|
FR |
|
I
|
Impala Platinum Holdings Ltd
XMUN:IPHB
|
ZA |
|
P
|
Petroleo Brasileiro SA Petrobras
DUS:PJXA
|
BR |
|
F
|
Fiserv Inc
XHAM:FIV
|
US |
|
Kering SA
F:PPXB
|
FR |
|
PKSHA Technology Inc
F:762
|
JP |
|
L
|
LG Chem Ltd
KRX:051915
|
KR |
|
C
|
Comtech Telecommunications Corp
F:CC6
|
US |
|
F
|
F5 Inc
DUS:FFV
|
US |
|
T
|
Thule Group AB
SWB:TU0
|
SE |
|
T
|
Telefonaktiebolaget LM Ericsson
F:ERCG
|
SE |
|
A
|
Atlas Copco AB
XBER:ACO2
|
SE |
|
Vodacom Group Ltd
F:5VD0
|
ZA |
|
B
|
Ball Corp
LSE:0HL5
|
US |
|
B
|
Barclays PLC
DUS:BCY
|
UK |
|
K
|
Kroger Co
DUS:KOG
|
US |
Present Value Calculation
This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.
DCF Model
Base Case Scenario
Switching the operating model will discard any changes made to the current valuation.
DCF Model
DCF Value Calculation
This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.
Present Value to DCF Value
Capital Structure
DCF Capital Structure
Valuation Analysis
Sensitivity Analysis
DCF Value Sensitivity Analysis
Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.
DCF Sensitivity Analysis
DCF Financials
Financials used in DCF Calculation
DCF Financials
What is the DCF value of one WES stock?
Estimated DCF Value of one
WES
stock is
hidden
AUD.
Compared to the current market price of 72.25 AUD, the stock is
hidden
.
The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.
How was the DCF Value calculated?
1. Present Value Calculation.
Utilizing the DCF operating model, Wesfarmers Ltd's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at
hidden
.
2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of hidden per share.
