Open main menu
Home
Random
Donate
Recent changes
Special pages
Community portal
Preferences
About Stockhub
Disclaimers
Search
User menu
Talk
Contributions
Create account
Log in
Editing
Airbus SE
(section)
Warning:
You are not logged in. Your IP address will be publicly visible if you make any edits. If you
log in
or
create an account
, your edits will be attributed to your username, along with other benefits.
Anti-spam check. Do
not
fill this in!
== Discounted Cash Flow: == Detailed below is the DCF for Airbus SE. Bloomberg Terminal has been used for computation. {| class="wikitable" |+ {| class="wikitable" |+ | colspan="12" |Current Share Price: 130.50 EUR |- !''Β£ million'' ! colspan="5" |''Historical'' ! colspan="6" |''Projected'' |- ! !2018 !2019 !2020 !2021 !2022 !2023 !2024 !2025 !2026 !2027 !2028 |- ! colspan="11" |Income Statement ! |- |Revenue |63707 |70478 |49912 |52419 |58743 |64067 |71765 |81425 |90050 |92496 |92356 |- |''% growth'' | |11% | -29% |4% |13% |9% |12% |13% |11% |3% | |- | | | | | | | | | | | | |- |Cost Of Goods Sold |52149 |54920 |59973 |44250 |42518 |48192 |53049 |58926 |66318 |75103 |76490 |- |''% of revenue'' |86% |85% |89% |82% |82% |83% |82% |81% |82% |81% |83% |- | | | | | | | | | | | | |- |Gross Profit |9,223 |10,505 |5,662 |9631 |10571 |11018 |12838 |15107 |16189 |17898 |15867 |- |''% of revenue'' |40% |36% |18% |31% |33% |34% |36% |36% |37% |38% | |- | | | | | | | | | | | | |- |Total Operating Expenses |4156 |3935 |5101 |4599 |5278 |5004 |5450 |5805 |5424 |5536 |3990 |- |''% of revenue'' |7% |6% |10% |9% |9% |8% |8% |7% |6% |6% |4% |- | | | | | | | | | | | | |- |Operating Income/ EBIT |5067 |6570 |561 |5032 |5293 |6013 |7388 |9301 |10765 |11857 |11877 |- | | | | | | | | | | | | |- |EBITDA |7511 |9467 |3392 |7357 |8009 |8677 |10138 |12207 |13915 |14587 |14692 |- | | | | | | | | | | | | |- |Tax Expense |1361 |3772 |425 |887 |1108 |2719 |3574 |4336 |3803 |4619 |5095 |- |''Effective tax rate'' |29% |57% |103% |17% |19% |45% |48% |47% |35% |39% |43% |- | | | | | | | | | | | | |- ! colspan="11" |Cashflow ! |- |D&A |2444 |2927 |2831 |2325 |2716 |2663 |2750 |2906 |3150 |2730 |2815 |- |''% of revenue'' |4% |4% |6% |4% |5% |4% |4% |4% |3% |3% |3% |- | | | | | | | | | | | | |- |Capital Expenditure |2285 |2340 |1759 |1928 |2464 |2579 |2732 |2955 |3139 |3265 |3291 |- |''% of revenue'' |4% |3% |4% |''4%'' |''4%'' |4% |4% |4% |3% |4% |4% |- | | | | | | | | | | | | |- |Change in NWC | -465 | -3638 |9744 | -379 |491 |1760 |2471 |4205 |2065 |2679 |3056 |- |% of revenue | -1% | -5% |20% | -1% |1% |''3%'' |''3%'' |5% |2% |''3%'' |3% |- | | | | | | | | | | | | |- |'''Unlevered FCF''' | | | | | |1471 |1153 |681 |4493 |3736 |3004 |} !Input Considerations and DCF summary |} Given below is the WACC and perpetuity growth growth considered in computing the DCF: {| class="wikitable" |+ |WACC |9.5% |- |Perpetuity Growth Rate |2% |}
Summary:
Please note that all contributions to Stockhub may be edited, altered, or removed by other contributors. If you do not want your writing to be edited mercilessly, then do not submit it here.
You are also promising us that you wrote this yourself, or copied it from a public domain or similar free resource (see
Stockhub:Copyrights
for details).
Do not submit copyrighted work without permission!
Cancel
Editing help
(opens in new window)