Carlsberg A/S
SWB:CBGA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
Carlsberg A/S
SWB:CBGA
|
DK |
|
Mitsui Fudosan Co Ltd
OTC:MTSFF
|
JP |
|
S
|
Swisscom AG
XHAM:SWJ
|
CH |
|
S
|
Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA
XMUN:RJ8
|
MC |
|
K
|
Kering SA
XHAM:PPX
|
FR |
|
Flughafen Zuerich AG
F:UZAA
|
CH |
|
RWE AG
XETRA:RWE
|
DE |
|
J
|
Just Group PLC
LSE:JUST
|
UK |
|
H
|
Hongkong and Shanghai Hotels Ltd
F:HSG
|
HK |
|
P
|
Panoro Minerals Ltd
XMUN:PZM
|
CA |
|
Darden Restaurants Inc
NYSE:DRI
|
US |
|
S
|
SF Urban Properties AG
F:1Z9
|
CH |
|
Agnico Eagle Mines Ltd
TSX:AEM
|
CA |
|
D
|
Demire Deutsche Mittelstand Real Estate AG
DUS:DMRE
|
DE |
|
D
|
Dechra Pharmaceuticals PLC
F:1PK
|
UK |
|
C
|
Cardiff Oncology Inc
SWB:XE7C
|
US |
|
Edison Opto Corp
TWSE:3591
|
TW |
|
N
|
New Residential Investment Corp
F:14N1
|
US |
|
V
|
Vodafone Group PLC
F:VODI
|
UK |
|
E
|
Experian PLC
XMUN:J2B
|
IE |
|
C
|
Cisco Systems Inc
XMUN:CIS
|
US |
|
C
|
Carbios SA
SWB:3C1
|
FR |
|
S
|
Sasol Ltd
DUS:SAOA
|
ZA |
|
W
|
Wartsila Oyj Abp
XBER:MTA
|
FI |
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 CBGA stock?
Estimated DCF Value of one
CBGA
stock is
hidden
EUR.
Compared to the current market price of 131 EUR, 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, Carlsberg A/S'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.
