Financing
•
0 likes•11 views
This document outlines the financing plan for covering negative cash flow through 2027. It plans to use 50% debt and 50% equity to cover costs, taking on increasing amounts of long-term debt through 2023 before leveling off. Interest expenses on the debt are forecast to increase annually from losses to gains as revenue increases. Unlevered free cash flow is projected to be negative through 2019 before turning positive in later years.
Report
Share
Report
Share
Download to read offline
Recommended
WORKING CAPITAL
This document shows historical and forecasted data for trade receivables, inventory, and trade payables from 2014-2027 for a selected case. It also shows days sales outstanding (DSO), days inventory outstanding (DIO), and days payable outstanding (DPO) metrics for the selected case under best, base, and worst case scenarios.
Argie bond quant track record
Argie Bond Quant is an ARS denominated sovereign fixed income portfolio that is always on the cheap side of the market.
Argie bond quant track record
Argie Bond Quant is an ARS denominated sovereign fixed income portfolio that is always on the cheap side of the market.
柏瑞週報 20201008
The document appears to be a collection of market data and statistics from Bloomberg including:
- Global stock market performance from October 7th with most major indices down slightly.
- Bond yield curves and credit spreads that are relatively unchanged.
- Economic indicators like ISM PMI and unemployment claims from various countries.
- Upcoming events like IMF meetings and data releases.
- Performance of various commodity and currency markets over the last week.
Argie bond quant track record
The Argie Bond Quant track record document provides performance metrics for a quantitative bond strategy since inception in December 2011 through February 2014. Over this 2.2 year period, the strategy achieved a return of 112.53% and annualized returns of 40.87% in 2012 and 36.79% in 2013. Risk metrics included an annualized volatility of 3.05% and maximum drawdown of -7.37%. Monthly returns are also provided for each year, with the year-to-date return in 2014 being 7.19% and the return for the last day of data, February 19, 2014, being -1.20%.
Starbucks' Business Valuation Excel Product
This document provides 5-year projections for revenue, operating income, capital expenditures, free cash flow, and enterprise value for an unnamed company. It forecasts that revenue will grow at around 10% annually through 2021, operating income will be around 7.8% of revenue each year, and capital expenditures will decrease annually from $1.26 billion in 2015 to $0 in 2020. The projections result in an estimated enterprise value of $56.14 billion for the 5-year forecast period.
sk bioland 052260 Algorithm Investment Report
This document contains financial and stock performance data for a company over several years and quarters. It includes metrics like sales, operating profit, net income, debt ratio, and earnings per share. It also contains charts showing the company's stock price probability score over time compared to industry averages. The document provides an investment opinion of "normal" and a suggested purchase amount for the company's stock.
SBAC Top Sheet
This document contains a financial summary and projections for SBA Communications, Inc. (SBAC), a cellular tower REIT, for the years 2012 through 2022. It projects that SBAC will grow its tower portfolio from over 17,000 in 2012 to over 32,000 by 2022. It also forecasts increasing revenue, earnings, cash flow, and dividends per share over this period. The analysis values SBAC at around 22x cash flow from towers and finds the stock is currently trading at a discount to its estimated intrinsic value, implying ongoing share buybacks could be accretive.
Recommended
WORKING CAPITAL
This document shows historical and forecasted data for trade receivables, inventory, and trade payables from 2014-2027 for a selected case. It also shows days sales outstanding (DSO), days inventory outstanding (DIO), and days payable outstanding (DPO) metrics for the selected case under best, base, and worst case scenarios.
Argie bond quant track record
Argie Bond Quant is an ARS denominated sovereign fixed income portfolio that is always on the cheap side of the market.
Argie bond quant track record
Argie Bond Quant is an ARS denominated sovereign fixed income portfolio that is always on the cheap side of the market.
柏瑞週報 20201008
The document appears to be a collection of market data and statistics from Bloomberg including:
- Global stock market performance from October 7th with most major indices down slightly.
- Bond yield curves and credit spreads that are relatively unchanged.
- Economic indicators like ISM PMI and unemployment claims from various countries.
- Upcoming events like IMF meetings and data releases.
- Performance of various commodity and currency markets over the last week.
Argie bond quant track record
The Argie Bond Quant track record document provides performance metrics for a quantitative bond strategy since inception in December 2011 through February 2014. Over this 2.2 year period, the strategy achieved a return of 112.53% and annualized returns of 40.87% in 2012 and 36.79% in 2013. Risk metrics included an annualized volatility of 3.05% and maximum drawdown of -7.37%. Monthly returns are also provided for each year, with the year-to-date return in 2014 being 7.19% and the return for the last day of data, February 19, 2014, being -1.20%.
Starbucks' Business Valuation Excel Product
This document provides 5-year projections for revenue, operating income, capital expenditures, free cash flow, and enterprise value for an unnamed company. It forecasts that revenue will grow at around 10% annually through 2021, operating income will be around 7.8% of revenue each year, and capital expenditures will decrease annually from $1.26 billion in 2015 to $0 in 2020. The projections result in an estimated enterprise value of $56.14 billion for the 5-year forecast period.
sk bioland 052260 Algorithm Investment Report
This document contains financial and stock performance data for a company over several years and quarters. It includes metrics like sales, operating profit, net income, debt ratio, and earnings per share. It also contains charts showing the company's stock price probability score over time compared to industry averages. The document provides an investment opinion of "normal" and a suggested purchase amount for the company's stock.
SBAC Top Sheet
This document contains a financial summary and projections for SBA Communications, Inc. (SBAC), a cellular tower REIT, for the years 2012 through 2022. It projects that SBAC will grow its tower portfolio from over 17,000 in 2012 to over 32,000 by 2022. It also forecasts increasing revenue, earnings, cash flow, and dividends per share over this period. The analysis values SBAC at around 22x cash flow from towers and finds the stock is currently trading at a discount to its estimated intrinsic value, implying ongoing share buybacks could be accretive.
Tata_Group_presentation
The document contains data on an organization's international revenue from fiscal years 1996 to 2015. It shows that international revenue has grown substantially over time, from $6.8 billion in fiscal year 2006 to $73.4 billion in fiscal year 2015. The proportion of total revenue from international business has also increased steadily, reaching 68% in fiscal year 2015. Various notes discuss strategies and initiatives that have supported this growth, including expanding into new markets, making strategic acquisitions, and strengthening international operations.
Interim report, 1 January - 30 June 2021
The total return on Veritas’ investments was 3.9 per cent in April–June and 7.3 per cent in the first half of 2021. The good investment result strengthened Veritas’ solvency, which increased to 131.5 per cent at the end of June. Veritas’ solvency capital surpassed one billion euros for the first time. Veritas attracted a record number of new customers in the second quarter.
cj seafood 011150 Algorithm Invsetment Report
This document provides a quarterly performance summary and analysis of the Algorithm company from 2017-2021. It includes key financial metrics like sales, operating profit, net income, debt ratio, and EPS. It also evaluates the company's current stock price against an indication price range and provides a stock purchasing strategy, estimating the company's stock price rise probability over the next 3 months is 51.6% normal. It recommends purchasing 735 shares of the stock at the current price of 5,350 won per share.
Argie bond quant track record
Argie Bond Quant is an ARS denominated sovereign fixed income portfolio that is always on the cheap side of the market.
Hedge funds 2011
The document shows the performance of several investment composites from their inception through December 2011 compared to various benchmarks. For the period from inception to December 2011, the composites reported returns ranging from -9.1% to 7.4% with annualized volatility between 8.5% to 23.3%. The composites generally underperformed their benchmarks for the year-to-date period, though some outperformed since inception, with the Activist Masters Long Composite returning 28.4% compared to 23.4% for the S&P 500.
Argie bond quant track record
Argie Bond Quant is an ARS denominated sovereign fixed income portfolio that is always on the cheap side of the market.
Argie bond quant track record
Argie Bond Quant is an ARS denominated sovereign fixed income portfolio comprised of Argie bonds and GDP warrants that is always on the cheap side of the market.
Argie bond quant track record
The document summarizes the track record of the Argie Bond Quant fund from inception in December 2011 through February 2014. Over this 2.2 year period, the fund achieved a return of 111.12% and annualized returns of 40.51% in 2012 and 36.79% in 2013. The fund has exhibited higher risk than the IAMC Bond Index with an annualized volatility of 3.05% and maximum drawdown of -7.37%, but has also achieved an annualized alpha of 6.60% and Sharpe ratio of 2.06, indicating strong risk-adjusted returns.
Argie bond quant track record
The document summarizes the track record of the Argie Bond Quant fund from inception in December 2011 through February 2014. Over this period, the fund achieved a return of 117.12% and annualized returns of 41.93% in 2012 and 36.79% in 2013. The fund's annualized volatility was 3.05% with a maximum drawdown of -7.37% and Sharpe ratio of 2.18, demonstrating strong risk-adjusted returns.
Argie bond quant track record
The Argie Bond Quant track record document summarizes the performance of a quantitative bond strategy since inception on December 7, 2011. Some key highlights include: an annualized return of 43.33% for 2012, year-to-date return of 36.79% as of October 31, 2013, maximum drawdown of 7.37%, annualized alpha of 11.31% versus the IAMC Bond Index, and Sharpe ratio of 2.54. Charts also show the portfolio's daily performance track record since inception and monthly returns for 2012 and 2013.
Argie bond quant track record
Argie Bond Quant is an ARS denominated sovereign fixed income portfolio that is always on the cheap side of the market.
Alberta vs Norway: Comparison of petroleum royalties (to 2012)
This document contains charts and statistics comparing royalty rates and revenues from oil and gas production in Alberta, Canada and Norway over several decades from the 1970s to 2012. It shows that while Norway collected royalties at an average rate of 72.4% of export values, Alberta's rate was only 4.3% over the same period. If Alberta had invested royalties at 33% of sales value at a 5% rate of return since 1976, it would have accumulated over $865 billion, similar to Norway's current $783 billion Government Pension Fund from its oil revenues.
Argie bond quant track record
Argie Bond Quant is an ARS denominated sovereign fixed income portfolio that is always on the cheap side of the market.
The top 6 canadian banks selected indicators of fy 2021 results - d pershad...
The document analyzes key performance indicators for the 2021 fiscal year results of Canada's six largest banks, finding that collectively they grew net income by 40% compared to 2020. It reports that Canadian Imperial Bank of Commerce (CIBC) showed the greatest growth in net income, return on equity, and earnings per share compared to the previous year. The results demonstrate mostly positive financial growth across the major Canadian banks from 2020 to 2021 as the economy recovered from the pandemic.
Thomas Paulson Investor Returns
This document shows the annual returns for different investment indexes over a 13-year period from 2006 to 2018. The returns range from -38.4% in 2008 to 39.6% in 2009. Most years saw returns between 10-30%, but 2018 had a slight loss of -0.1% and 2008 had a major loss of -38.4%.
gs retail 007070 Algorithm Investment Report
This document contains performance data and financial analysis for Algorithm company from 2017-2021. It provides quarterly sales, profit, debt, and other metrics. It also includes the company's stock price history and probability of price increases. The document evaluates Algorithm as a normal investment and suggests purchasing 137 shares at the current price. It notes that the accuracy of analysis can change over time and the user is responsible for investment decisions.
Argie bond quant track record
Argie Bond Quant is an ARS denominated sovereign fixed income portfolio that is always on the cheap side of the market.
Math In the News: 4/4/11
In this issue of "Math in the News" we tackle the issue of the continuing mortgage crisis that began in 2008.
Analysis of effect of inflation on savings of individuals in india for past 1...
Analysis of effect of inflation on savings of individuals in india for past 1...ANIRBAN BHATTACHARYA
Analysis of effect of inflation on savings India: Real rates give an accurate, historical picture of how an investment is performing. A real rate of return is the annual percentage return realized on an investment, which is adjusted for changes in prices due to inflation. The historical figures for past 10 years from 2009 to 2018 related to inflation and savings interest rate (National Saving Certificate- NSC) having sovereign guarantee and tax benefits was considered for analysis. The real rates (adjusted for Inflation) were negative starting from year 2010 to 2013 and in a positive territory 2014 onwards till 2018. Anyone who could increase their income by 3% y-o-y with increase in expenses @ 13% y- o-y could beat the benchmark index returns.Analysis of effect of inflation on returns on saving for india real returns
Analysis showing hoe inflation is affecting individuals real return in India. The analysis includes historical figures for past 10 years from 2009 to 2018 related to inflation and savings interest rate (National Saving Certificate- NSC) having sovereign guarantee and tax benefits.
Conclusion:
The real rates (adjusted for Inflation) were negative starting from year 2010 to 2013 and in a positive territory 2014 onwards till 2018.
Anyone who could increase their income by 3% y-o-y with increase in expenses @ 13% y-o-y could beat the benchmark index returns.
Analysis of effect of inflation on returns on saving for india real returns
Analysis showing hoe inflation is affecting individuals real return in India. The analysis includes historical figures for past 10 years from 2009 to 2018 related to inflation and savings interest rate (National Saving Certificate- NSC) having sovereign guarantee and tax benefits.
Conclusion:
The real rates (adjusted for Inflation) were negative starting from year 2010 to 2013 and in a positive territory 2014 onwards till 2018.
Anyone who could increase their income by 3% y-o-y with increase in expenses @ 13% y-o-y could beat the benchmark index returns.
Wacc
The document provides information to calculate the weighted average cost of capital (WACC) for a company over several years. It lists the risk free rate, market risk premium, beta, and cost of equity. It also includes the company's actual and forecasted debt and equity values from 2014 to 2027, used to calculate the debt-to-equity ratio each year. The WACC is forecasted to gradually increase from 4.36% to 5.36% over the time period based on changing debt and equity proportions.
More Related Content
What's hot
Tata_Group_presentation
The document contains data on an organization's international revenue from fiscal years 1996 to 2015. It shows that international revenue has grown substantially over time, from $6.8 billion in fiscal year 2006 to $73.4 billion in fiscal year 2015. The proportion of total revenue from international business has also increased steadily, reaching 68% in fiscal year 2015. Various notes discuss strategies and initiatives that have supported this growth, including expanding into new markets, making strategic acquisitions, and strengthening international operations.
Interim report, 1 January - 30 June 2021
The total return on Veritas’ investments was 3.9 per cent in April–June and 7.3 per cent in the first half of 2021. The good investment result strengthened Veritas’ solvency, which increased to 131.5 per cent at the end of June. Veritas’ solvency capital surpassed one billion euros for the first time. Veritas attracted a record number of new customers in the second quarter.
cj seafood 011150 Algorithm Invsetment Report
This document provides a quarterly performance summary and analysis of the Algorithm company from 2017-2021. It includes key financial metrics like sales, operating profit, net income, debt ratio, and EPS. It also evaluates the company's current stock price against an indication price range and provides a stock purchasing strategy, estimating the company's stock price rise probability over the next 3 months is 51.6% normal. It recommends purchasing 735 shares of the stock at the current price of 5,350 won per share.
Argie bond quant track record
Argie Bond Quant is an ARS denominated sovereign fixed income portfolio that is always on the cheap side of the market.
Hedge funds 2011
The document shows the performance of several investment composites from their inception through December 2011 compared to various benchmarks. For the period from inception to December 2011, the composites reported returns ranging from -9.1% to 7.4% with annualized volatility between 8.5% to 23.3%. The composites generally underperformed their benchmarks for the year-to-date period, though some outperformed since inception, with the Activist Masters Long Composite returning 28.4% compared to 23.4% for the S&P 500.
Argie bond quant track record
Argie Bond Quant is an ARS denominated sovereign fixed income portfolio that is always on the cheap side of the market.
Argie bond quant track record
Argie Bond Quant is an ARS denominated sovereign fixed income portfolio comprised of Argie bonds and GDP warrants that is always on the cheap side of the market.
Argie bond quant track record
The document summarizes the track record of the Argie Bond Quant fund from inception in December 2011 through February 2014. Over this 2.2 year period, the fund achieved a return of 111.12% and annualized returns of 40.51% in 2012 and 36.79% in 2013. The fund has exhibited higher risk than the IAMC Bond Index with an annualized volatility of 3.05% and maximum drawdown of -7.37%, but has also achieved an annualized alpha of 6.60% and Sharpe ratio of 2.06, indicating strong risk-adjusted returns.
Argie bond quant track record
The document summarizes the track record of the Argie Bond Quant fund from inception in December 2011 through February 2014. Over this period, the fund achieved a return of 117.12% and annualized returns of 41.93% in 2012 and 36.79% in 2013. The fund's annualized volatility was 3.05% with a maximum drawdown of -7.37% and Sharpe ratio of 2.18, demonstrating strong risk-adjusted returns.
Argie bond quant track record
The Argie Bond Quant track record document summarizes the performance of a quantitative bond strategy since inception on December 7, 2011. Some key highlights include: an annualized return of 43.33% for 2012, year-to-date return of 36.79% as of October 31, 2013, maximum drawdown of 7.37%, annualized alpha of 11.31% versus the IAMC Bond Index, and Sharpe ratio of 2.54. Charts also show the portfolio's daily performance track record since inception and monthly returns for 2012 and 2013.
Argie bond quant track record
Argie Bond Quant is an ARS denominated sovereign fixed income portfolio that is always on the cheap side of the market.
Alberta vs Norway: Comparison of petroleum royalties (to 2012)
This document contains charts and statistics comparing royalty rates and revenues from oil and gas production in Alberta, Canada and Norway over several decades from the 1970s to 2012. It shows that while Norway collected royalties at an average rate of 72.4% of export values, Alberta's rate was only 4.3% over the same period. If Alberta had invested royalties at 33% of sales value at a 5% rate of return since 1976, it would have accumulated over $865 billion, similar to Norway's current $783 billion Government Pension Fund from its oil revenues.
Argie bond quant track record
Argie Bond Quant is an ARS denominated sovereign fixed income portfolio that is always on the cheap side of the market.
The top 6 canadian banks selected indicators of fy 2021 results - d pershad...
The document analyzes key performance indicators for the 2021 fiscal year results of Canada's six largest banks, finding that collectively they grew net income by 40% compared to 2020. It reports that Canadian Imperial Bank of Commerce (CIBC) showed the greatest growth in net income, return on equity, and earnings per share compared to the previous year. The results demonstrate mostly positive financial growth across the major Canadian banks from 2020 to 2021 as the economy recovered from the pandemic.
Thomas Paulson Investor Returns
This document shows the annual returns for different investment indexes over a 13-year period from 2006 to 2018. The returns range from -38.4% in 2008 to 39.6% in 2009. Most years saw returns between 10-30%, but 2018 had a slight loss of -0.1% and 2008 had a major loss of -38.4%.
gs retail 007070 Algorithm Investment Report
This document contains performance data and financial analysis for Algorithm company from 2017-2021. It provides quarterly sales, profit, debt, and other metrics. It also includes the company's stock price history and probability of price increases. The document evaluates Algorithm as a normal investment and suggests purchasing 137 shares at the current price. It notes that the accuracy of analysis can change over time and the user is responsible for investment decisions.
Argie bond quant track record
Argie Bond Quant is an ARS denominated sovereign fixed income portfolio that is always on the cheap side of the market.
Math In the News: 4/4/11
In this issue of "Math in the News" we tackle the issue of the continuing mortgage crisis that began in 2008.
What's hot (18)
Alberta vs Norway: Comparison of petroleum royalties (to 2012)
Alberta vs Norway: Comparison of petroleum royalties (to 2012)
The top 6 canadian banks selected indicators of fy 2021 results - d pershad...
The top 6 canadian banks selected indicators of fy 2021 results - d pershad...
More from ANIRBAN BHATTACHARYA
Analysis of effect of inflation on savings of individuals in india for past 1...
Analysis of effect of inflation on savings of individuals in india for past 1...ANIRBAN BHATTACHARYA
Analysis of effect of inflation on savings India: Real rates give an accurate, historical picture of how an investment is performing. A real rate of return is the annual percentage return realized on an investment, which is adjusted for changes in prices due to inflation. The historical figures for past 10 years from 2009 to 2018 related to inflation and savings interest rate (National Saving Certificate- NSC) having sovereign guarantee and tax benefits was considered for analysis. The real rates (adjusted for Inflation) were negative starting from year 2010 to 2013 and in a positive territory 2014 onwards till 2018. Anyone who could increase their income by 3% y-o-y with increase in expenses @ 13% y- o-y could beat the benchmark index returns.Analysis of effect of inflation on returns on saving for india real returns
Analysis showing hoe inflation is affecting individuals real return in India. The analysis includes historical figures for past 10 years from 2009 to 2018 related to inflation and savings interest rate (National Saving Certificate- NSC) having sovereign guarantee and tax benefits.
Conclusion:
The real rates (adjusted for Inflation) were negative starting from year 2010 to 2013 and in a positive territory 2014 onwards till 2018.
Anyone who could increase their income by 3% y-o-y with increase in expenses @ 13% y-o-y could beat the benchmark index returns.
Analysis of effect of inflation on returns on saving for india real returns
Analysis showing hoe inflation is affecting individuals real return in India. The analysis includes historical figures for past 10 years from 2009 to 2018 related to inflation and savings interest rate (National Saving Certificate- NSC) having sovereign guarantee and tax benefits.
Conclusion:
The real rates (adjusted for Inflation) were negative starting from year 2010 to 2013 and in a positive territory 2014 onwards till 2018.
Anyone who could increase their income by 3% y-o-y with increase in expenses @ 13% y-o-y could beat the benchmark index returns.
Wacc
The document provides information to calculate the weighted average cost of capital (WACC) for a company over several years. It lists the risk free rate, market risk premium, beta, and cost of equity. It also includes the company's actual and forecasted debt and equity values from 2014 to 2027, used to calculate the debt-to-equity ratio each year. The WACC is forecasted to gradually increase from 4.36% to 5.36% over the time period based on changing debt and equity proportions.
Revenues
This document presents Tesla's projected revenue figures from 2014 to 2027 for its automotive, energy generation and storage, and services business segments under different growth scenarios. It shows increasing annual revenues for Tesla's Model S, X and 3 vehicles as well as projected revenues from other future vehicles. Energy generation and storage revenues are forecast to grow at declining rates from 5-10% annually from 2018-2027. Services revenue is also projected to increase at 10-20% yearly through 2022 then slow to 5-10% growth. Total Tesla revenues are expected to rise from $21 billion in 2018 to over $176 billion by 2027.
Production
- The document shows Tesla's production forecasts from 2014 to 2027 for its Model S, Model X, Model 3, and other vehicles in thousands of units produced annually.
- It provides actual production numbers from 2014 to 2017 and forecasts production increasing each year from 2018 to 2027 for each vehicle class under the Selected, Best, Worst, and Base Cases.
- The production of Model 3 is forecasted to increase the most over the time period, from around 2,000 vehicles in 2017 to over 1.4 million vehicles in 2027, driving strong overall production growth for Tesla each year.
Pricing
This document outlines Tesla's projected average vehicle prices for its Model S, Model X, and Model 3 vehicles as well as other vehicles from 2014 to 2027 under different cases. The selected case assumes annual price increases of 1% each year for each vehicle class. The best case assumes annual price increases of 2% each year. The base case also assumes 1% annual increases across all vehicle classes. The worse case also uses 1% annual increases.
P&L DATA
This income statement shows the company's revenues and costs from 2014 to the third quarter of 2017. Total revenues grew from $31.98 billion in 2014 to $84.70 billion in the third quarter of 2017, mainly driven by increased automotive revenues. While gross profits increased over this period, operating expenses like research/development and selling/general/administrative costs also rose significantly. As a result, the company reported net losses every year, with the loss reaching $12.86 billion in the third quarter of 2017.
P&L FORECAST
This document shows the projected profit and loss statement for a company from 2014 to 2027. Revenues are forecast to grow significantly from $3.2 billion in 2014 to $176 billion in 2027. Cost of sales are expected to rise from $2.3 billion to $127 billion over the same period. While losses are forecast for the early years, net income is predicted to reach $8.6 billion by 2027 as revenues continue growing substantially each year.
Opex
This document contains projections for operating expenses (Opex), revenue, and Opex as a percentage of revenue for a company from 2014 to 2027 under different scenarios. It shows historical Opex and revenue from 2014 to 2017 and forecasts from 2018 to 2027. Opex as a percentage of revenue is projected to decrease from -30% in 2018 to -20% in 2027 under the selected case scenario.
Margins
- The document presents Tesla's gross profit projections for its Model S, Model X, Model 3, and other vehicles from 2014 to 2027 under different margin scenarios: selected case, best case, base case, and worse case.
- The selected case projects average margins of 7-34% for older models, 10-24% for Model 3, and 26-30% for other vehicles through 2027.
- Automotive gross profit is projected to grow from $861 million in 2014 to over $48 billion in 2027 under the selected case.
Margins other
This document contains forecasts for gross profit from 2022-2027 for Tesla's energy generation and storage, services and others, and automotive segments. It also includes historical gross profit data for SolarCity from 2014-2017 which has been incorporated into Tesla's forecasts. A range of gross profit percentage scenarios are provided for the energy generation and services segments, with the selected case utilizing 29% and 4% respectively.
Dcf
This document contains a discounted cash flow valuation of an entity. It shows that the weighted average cost of capital is 6.45% and the long term growth rate is 2%. The valuation calculates the present value of future unlevered free cash flows from 2014 to 2027 using discount rates of 4-5%. The total present value of cash flows is negative $9.95 billion, which is 26% of enterprise value. The continuing value is positive $48 billion, which is 126% of enterprise value. Based on the DCF, the estimated enterprise value is $38.76 billion and the estimated equity value is $27.26 billion.
Cos
This document shows the cost of sales (COS) figures for a company from 2014 to 2027. It breaks down COS into three categories - actual figures from 2014 to 2017, forecasted figures from 2018 to 2027, and sub-categories of energy generation/storage and services/others. The total COS is projected to grow significantly over the time period shown, reaching over $123 billion by 2027.
Cash flow
Cash flow projections are provided for the years 2014 through 2027 for a company. The projections show:
1) Negative unlevered free cash flow from 2014 to 2020 as EBIT losses exceed depreciation and amortization additions, though the losses decrease over time.
2) Positive unlevered free cash flow is projected from 2021 onward as EBIT margins are forecasted to turn positive and exceed non-cash charges.
3) Net cash flow, which includes interest and tax adjustments, turns positive in 2021 and increases each year as profitability improves according to the forecasts.
Capex
This document outlines historical and projected capital expenditures (Capex), depreciation & amortization (D&A), and other key metrics for an asset from 2014-2027. It shows:
1) Capex has increased each period from $1.3B in 2014 to a forecasted $35.2B in 2025 while D&A has also risen from $231.9M to a projected $17B for 2027.
2) Various Capex-to-revenue and D&A-to-revenue percentages are provided for comparison over time.
3) D&A is forecasted out annually showing declining amounts each year as assets depreciate.
Balance sheet
Cash and cash equivalents increased from 2015 to 2016 and again from 2016 to 2017, while accounts receivable, inventory, and total assets also significantly grew over this period. Total current liabilities rose from 2015 to 2016 but have declined slightly since as long-term debt has increased; the company's current ratio has remained around 1. Total stockholders' equity and noncontrolling interests have both expanded in recent years as well.
Balance sheet forecast
This document contains financial projections for Tesla from 2014 to 2027. It includes forecasts for key line items such as cash, revenues, assets, liabilities, and equity. Some highlights include:
- Cash is projected to decrease from over $3 billion in 2022 to negative levels after 2025 before increasing again.
- Total assets are expected to grow significantly over time, reaching over $300 billion by 2027 as production and revenues increase.
- Revenue growth is anticipated to drive increases across other income statement and balance sheet categories such as inventory, property/equipment, and debt.
Goods and Service Tax (GST)
This document provides an overview of the current indirect taxation system in India and an introduction to the proposed Goods and Services Tax (GST). It explains that GST will replace the current indirect tax regime with a single tax to be levied on both goods and services at the central and state levels. GST will be a value-added tax and destination-based consumption tax collected based on where the goods or services are consumed. The document also outlines the mechanisms of GST, including central GST, state GST, and integrated GST. It discusses some of the key issues around passing GST legislation and potential benefits of implementing the new tax system.
Presentation M&A Grasim Aditya Birla Nuvo
This presentation ponders in to the recently announced merger of ABNL with Grasim Industries and demerger of ABFSL and listing of a new entity. The advantages and disadvantages to the shareholders of the merged / demerged entities is listed.
More from ANIRBAN BHATTACHARYA (20)
Analysis of effect of inflation on savings of individuals in india for past 1...
Analysis of effect of inflation on savings of individuals in india for past 1...
Analysis of effect of inflation on returns on saving for india real returns
Analysis of effect of inflation on returns on saving for india real returns
Analysis of effect of inflation on returns on saving for india real returns
Analysis of effect of inflation on returns on saving for india real returns
Recently uploaded
The Impact of GST Payments on Loan Approvals
Understanding how timely GST payments influence a lender's decision to approve loans, this topic explores the correlation between GST compliance and creditworthiness. It highlights how consistent GST payments can enhance a business's financial credibility, potentially leading to higher chances of loan approval.
SWAIAP Fraud Risk Mitigation Prof Oyedokun.pptx
SWAIAP Fraud Risk Mitigation Prof Oyedokun.pptxGodwin Emmanuel Oyedokun MBA MSc PhD FCA FCTI FCNA CFE FFAR
Lecture slide titled Fraud Risk Mitigation, Webinar Lecture Delivered at the Society for West African Internal Audit Practitioners (SWAIAP) on Wednesday, November 8, 2023.
一比一原版(UCL毕业证)伦敦大学|学院毕业证如何办理
UCL硕士学位证成绩单【微信95270640】《如何办理伦敦大学|学院毕业证认证》【办证Q微信95270640】《伦敦大学|学院文凭毕业证制作》《UCL学历学位证书哪里买》办理伦敦大学|学院学位证书扫描件、办理伦敦大学|学院雅思证书！
国际留学归国服务中心《如何办伦敦大学|学院毕业证认证》《UCL学位证书扫描件哪里买》实体公司，注册经营，行业标杆，精益求精！
专业为留学生办理伦敦大学|学院伦敦大学|学院毕业证offer【100%存档可查】留学全套申请材料办理。本公司承诺所有毕业证成绩单成品全部按照学校原版工艺对照一比一制作和学校一样的羊皮纸张保证您证书的质量！
如果你回国在学历认证方面有以下难题请联系我们我们将竭诚为你解决认证瓶颈
1所有材料真实但资料不全无法提供完全齐整的原件。【如：成绩单丶毕业证丶回国证明等材料中有遗失的。】
2获得真实的国外最终学历学位但国外本科学历就读经历存在问题或缺陷。【如：国外本科是教育部不承认的或者是联合办学项目教育部没有备案的或者外本科没有正常毕业的。】
3学分转移联合办学等情况复杂不知道怎么整理材料的。时间紧迫自己不清楚递交流程的。
如果你是以上情况之一请联系我们我们将在第一时间内给你免费咨询相关信息。我们将帮助你整理认证所需的各种材料.帮你解决国外学历认证难题。
国外伦敦大学|学院伦敦大学|学院毕业证offer办理方法：
1客户提供办理信息：姓名生日专业学位毕业时间等（如信息不确定可以咨询顾问：我们有专业老师帮你查询伦敦大学|学院伦敦大学|学院毕业证offer）；
2开始安排制作伦敦大学|学院毕业证成绩单电子图；
3伦敦大学|学院毕业证成绩单电子版做好以后发送给您确认；
4伦敦大学|学院毕业证成绩单电子版您确认信息无误之后安排制作成品；
5伦敦大学|学院成品做好拍照或者视频给您确认；
6快递给客户（国内顺丰国外DHLUPS等快读邮寄）。吃吃地笑山娃很精神越逛越起劲父亲却越逛越疲倦望着父亲呵欠连天的样子山娃也说困了累了回家吧小屋闷罐一般头顶上的三叶扇彻夜呜呜作响搅得满屋热气腾腾也搅得山娃心烦意乱父亲一上床就呼呼大睡山娃却辗转反侧睡不着山娃一次又一次摸索着爬起来一遍又一遍地用暖乎乎的冷水擦身往水泥地板上一勺一勺的洒水也不知过了多久山娃竟迷迷糊糊地睡着了迷迷糊糊地又闻到了闹钟刺耳的铃声和哐咣的关门声待山娃醒来时父亲早已上班去了床头总们
Tdasx: In-Depth Analysis of Cryptocurrency Giveaway Scams and Security Strate...
Tdasx: In-Depth Analysis of Cryptocurrency Giveaway Scams and Security Strategies
1. Elemental Economics - Introduction to mining.pdf
After this first you should: Understand the nature of mining; have an awareness of the industry’s boundaries, corporate structure and size; appreciation the complex motivations and objectives of the industries’ various participants; know how mineral reserves are defined and estimated, and how they evolve over time.
一比一原版(IC毕业证)帝国理工大学毕业证如何办理
IC毕业证文凭证书【微信95270640】一比一伪造帝国理工大学文凭@假冒IC毕业证成绩单+Q微信95270640办理IC学位证书@仿造IC毕业文凭证书@购买帝国理工大学毕业证成绩单IC真实使馆认证/真实留信认证回国人员证明
如果您是以下情况，我们都能竭诚为您解决实际问题：【公司采用定金+余款的付款流程，以最大化保障您的利益，让您放心无忧】
1、在校期间，因各种原因未能顺利毕业，拿不到官方毕业证+微信95270640
2、面对父母的压力，希望尽快拿到帝国理工大学帝国理工大学毕业证学历书；
3、不清楚流程以及材料该如何准备帝国理工大学帝国理工大学毕业证学历书；
4、回国时间很长，忘记办理；
5、回国马上就要找工作，办给用人单位看；
6、企事业单位必须要求办理的；
面向美国乔治城大学毕业留学生提供以下服务:
【★帝国理工大学帝国理工大学毕业证学历书毕业证、成绩单等全套材料，从防伪到印刷，从水印到钢印烫金，与学校100%相同】
【★真实使馆认证（留学人员回国证明），使馆存档可通过大使馆查询确认】
【★真实教育部认证，教育部存档，教育部留服网站可查】
【★真实留信认证，留信网入库存档，可查帝国理工大学帝国理工大学毕业证学历书】
我们从事工作十余年的有着丰富经验的业务顾问，熟悉海外各国大学的学制及教育体系，并且以挂科生解决毕业材料不全问题为基础，为客户量身定制1对1方案，未能毕业的回国留学生成功搭建回国顺利发展所需的桥梁。我们一直努力以高品质的教育为起点，以诚信、专业、高效、创新作为一切的行动宗旨，始终把“诚信为主、质量为本、客户第一”作为我们全部工作的出发点和归宿点。同时为海内外留学生提供大学毕业证购买、补办成绩单及各类分数修改等服务；归国认证方面，提供《留信网入库》申请、《国外学历学位认证》申请以及真实学籍办理等服务，帮助众多莘莘学子实现了一个又一个梦想。
专业服务，请勿犹豫联系我
如果您真实毕业回国，对于学历认证无从下手，请联系我，我们免费帮您递交
诚招代理：本公司诚聘当地代理人员，如果你有业余时间，或者你有同学朋友需要，有兴趣就请联系我
你赢我赢，共创双赢
你做代理，可以帮助帝国理工大学同学朋友
你做代理，可以拯救帝国理工大学失足青年
你做代理，可以挽救帝国理工大学一个个人才
你做代理，你将是别人人生帝国理工大学的转折点
你做代理，可以改变自己，改变他人，给他人和自己一个机会美景更增添一份性感夹杂着一份纯洁的妖娆毫无违和感实在给人带来一份悠然幸福的心情如果说现在的审美已经断然拒绝了无声的话那么在树林间飞掠而过的小鸟叽叽咋咋的叫声是否就是这最后的点睛之笔悠然走在林间的小路上宁静与清香一丝丝的盛夏气息吸入身体昔日生活里的繁忙与焦躁早已淡然无存心中满是悠然清淡的芳菲身体不由的轻松脚步也感到无比的轻快走出这盘栾交错的小道眼前是连绵不绝的山峦浩荡天地间大自然毫无吝啬的展现它的达
Economic Risk Factor Update: June 2024 [SlideShare]
May’s reports showed signs of continued economic growth, said Sam Millette, director, fixed income, in his latest Economic Risk Factor Update.
For more market updates, subscribe to The Independent Market Observer at https://blog.commonwealth.com/independent-market-observer.
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...AntoniaOwensDetwiler
"Does Foreign Direct Investment Negatively Affect Preservation of Culture in the Global South? Case Studies in Thailand and Cambodia."
Do elements of globalization, such as Foreign Direct Investment (FDI), negatively affect the ability of countries in the Global South to preserve their culture? This research aims to answer this question by employing a cross-sectional comparative case study analysis utilizing methods of difference. Thailand and Cambodia are compared as they are in the same region and have a similar culture. The metric of difference between Thailand and Cambodia is their ability to preserve their culture. This ability is operationalized by their respective attitudes towards FDI; Thailand imposes stringent regulations and limitations on FDI while Cambodia does not hesitate to accept most FDI and imposes fewer limitations. The evidence from this study suggests that FDI from globally influential countries with high gross domestic products (GDPs) (e.g. China, U.S.) challenges the ability of countries with lower GDPs (e.g. Cambodia) to protect their culture. Furthermore, the ability, or lack thereof, of the receiving countries to protect their culture is amplified by the existence and implementation of restrictive FDI policies imposed by their governments.
My study abroad in Bali, Indonesia, inspired this research topic as I noticed how globalization is changing the culture of its people. I learned their language and way of life which helped me understand the beauty and importance of cultural preservation. I believe we could all benefit from learning new perspectives as they could help us ideate solutions to contemporary issues and empathize with others.Who Is Abhay Bhutada, MD of Poonawalla Fincorp
Abhay Bhutada, the Managing Director of Poonawalla Fincorp Limited, is an accomplished leader with over 15 years of experience in commercial and retail lending. A Qualified Chartered Accountant, he has been pivotal in leveraging technology to enhance financial services. Starting his career at Bank of India, he later founded TAB Capital Limited and co-founded Poonawalla Finance Private Limited, emphasizing digital lending. Under his leadership, Poonawalla Fincorp achieved a 'AAA' credit rating, integrating acquisitions and emphasizing corporate governance. Actively involved in industry forums and CSR initiatives, Abhay has been recognized with awards like "Young Entrepreneur of India 2017" and "40 under 40 Most Influential Leader for 2020-21." Personally, he values mindfulness, enjoys gardening, yoga, and sees every day as an opportunity for growth and improvement.
Who Is the Largest Producer of Soybean in India Now.pdf
This blog explores the current largest producer of soybean in India and the factors contributing to their dominance.
Earn a passive income with prosocial investing
Invest in prosocial funds that earn you an income while improving the world
2. Elemental Economics - Mineral demand.pdf
After this second you should be able to: Explain the main determinants of demand for any mineral product, and their relative importance; recognise and explain how demand for any product is likely to change with economic activity; recognise and explain the roles of technology and relative prices in influencing demand; be able to explain the differences between the rates of growth of demand for different products.
Detailed power point presentation on compound interest and how it is calculated
Detailed information about compund interest
falcon-invoice-discounting-a-premier-investment-platform-for-superior-returns...
falcon-invoice-discounting-a-premier-investment-platform-for-superior-returns...Falcon Invoice Discounting
Falcon stands out as a top-tier P2P Invoice Discounting platform in India, bridging esteemed blue-chip companies and eager investors. Our goal is to transform the investment landscape in India by establishing a comprehensive destination for borrowers and investors with diverse profiles and needs, all while minimizing risk. What sets Falcon apart is the elimination of intermediaries such as commercial banks and depository institutions, allowing investors to enjoy higher yields.快速办理(SMU毕业证书)南卫理公会大学毕业证毕业完成信一模一样
学校原件一模一样【微信：741003700 】《(SMU毕业证书)南卫理公会大学毕业证》【微信：741003700 】学位证，留信认证（真实可查，永久存档）原件一模一样纸张工艺/offer、雅思、外壳等材料/诚信可靠,可直接看成品样本，帮您解决无法毕业带来的各种难题！外壳，原版制作，诚信可靠，可直接看成品样本。行业标杆！精益求精，诚心合作，真诚制作！多年品质 ,按需精细制作，24小时接单,全套进口原装设备。十五年致力于帮助留学生解决难题，包您满意。
本公司拥有海外各大学样板无数，能完美还原。
1:1完美还原海外各大学毕业材料上的工艺：水印，阴影底纹，钢印LOGO烫金烫银，LOGO烫金烫银复合重叠。文字图案浮雕、激光镭射、紫外荧光、温感、复印防伪等防伪工艺。材料咨询办理、认证咨询办理请加学历顾问Q/微741003700
【主营项目】
一.毕业证【q微741003700】成绩单、使馆认证、教育部认证、雅思托福成绩单、学生卡等！
二.真实使馆公证(即留学回国人员证明,不成功不收费)
三.真实教育部学历学位认证（教育部存档！教育部留服网站永久可查）
四.办理各国各大学文凭(一对一专业服务,可全程监控跟踪进度)
如果您处于以下几种情况：
◇在校期间，因各种原因未能顺利毕业……拿不到官方毕业证【q/微741003700】
◇面对父母的压力，希望尽快拿到；
◇不清楚认证流程以及材料该如何准备；
◇回国时间很长，忘记办理；
◇回国马上就要找工作，办给用人单位看；
◇企事业单位必须要求办理的
◇需要报考公务员、购买免税车、落转户口
◇申请留学生创业基金
留信网认证的作用:
1:该专业认证可证明留学生真实身份
2:同时对留学生所学专业登记给予评定
3:国家专业人才认证中心颁发入库证书
4:这个认证书并且可以归档倒地方
5:凡事获得留信网入网的信息将会逐步更新到个人身份内，将在公安局网内查询个人身份证信息后，同步读取人才网入库信息
6:个人职称评审加20分
7:个人信誉贷款加10分
8:在国家人才网主办的国家网络招聘大会中纳入资料，供国家高端企业选择人才
Seminar: Gender Board Diversity through Ownership Networks
Seminar on gender diversity spillovers through ownership networks at FAME|GRAPE. Presenting novel research. Studies in economics and management using econometrics methods.
一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理
UCSB毕业证文凭证书【微信95270640】办理圣芭芭拉分校毕业证成绩单（Q微信95270640）毕业证学历认证OFFER专卖国外文凭学历学位证书办理澳洲文凭|澳洲毕业证,澳洲学历认证,澳洲成绩单 澳洲offer,教育部学历认证及使馆认证永久可查 ,国外毕业证|国外学历认证,国外学历文凭证书 UCSB毕业证，UCSB毕业证，UCSB毕业证，UCSB毕业证，UCSB毕业证，UCSB毕业证，UCSB毕业证，专业为留学生办理毕业证、成绩单、使馆留学回国人员证明、教育部学历学位认证、录取通知书、Offer、
【实体公司】办圣芭芭拉分校圣芭芭拉分校毕业证成绩单学历认证学位证文凭认证办留信网认证办留服认证办教育部认证（网上可查实体公司专业可靠）
— — — 留学归国服务中心 — — -
【主营项目】
一.圣芭芭拉分校毕业证成绩单使馆认证教育部认证成绩单等！
二.真实使馆公证(即留学回国人员证明,不成功不收费)
三.真实教育部学历学位认证（教育部存档！教育部留服网站永久可查）
四.办理各国各大学文凭(一对一专业服务,可全程监控跟踪进度)
国外毕业证学位证成绩单办理流程：
1客户提供圣芭芭拉分校圣芭芭拉分校毕业证成绩单办理信息：姓名生日专业学位毕业时间等（如信息不确定可以咨询顾问：我们有专业老师帮你查询）；
2开始安排制作毕业证成绩单电子图；
3毕业证成绩单电子版做好以后发送给您确认；
4毕业证成绩单电子版您确认信息无误之后安排制作成品；
5成品做好拍照或者视频给您确认；
6快递给客户（国内顺丰国外DHLUPS等快读邮寄）。
专业服务请勿犹豫联系我！本公司是留学创业和海归创业者们的桥梁。一次办理终生受用一步到位高效服务。详情请在线咨询办理,欢迎有诚意办理的客户咨询!洽谈。
招聘代理：本公司诚聘英国加拿大澳洲新西兰美国法国德国新加坡各地代理人员如果你有业余时间有兴趣就请联系我们咨询顾问：+微信:95270640田里逡巡一番抱起一只硕大的西瓜用石刀劈开抑或用拳头砸开每人抱起一大块就啃啃得满嘴满脸猴屁股般的红艳大家一个劲地指着对方吃吃地笑瓜裂得古怪奇形怪状却丝毫不影响瓜味甜丝丝的满嘴生津遍地都是瓜横七竖八的活像掷满了一地的大石块摘走二三只爷爷是断然发现不了的即便发现爷爷也不恼反而教山娃辨认孰熟孰嫩孰甜孰淡名义上是护瓜往往在瓜棚里坐上一刻饱吃一顿后山娃就领着阿黑漫山遍野地跑阿黑是一条黑色的大猎狗挺机灵的是山室
Solution Manual For Financial Accounting, 8th Canadian Edition 2024, by Libby...
Solution Manual For Financial Accounting, 8th Canadian Edition 2024, by Libby, Hodge, Verified Chapters 1 - 13, Complete Newest Version Solution Manual For Financial Accounting, 8th Canadian Edition by Libby, Hodge, Verified Chapters 1 - 13, Complete Newest Version Solution Manual For Financial Accounting 8th Canadian Edition Pdf Chapters Download Stuvia Solution Manual For Financial Accounting 8th Canadian Edition Ebook Download Stuvia Solution Manual For Financial Accounting 8th Canadian Edition Pdf Solution Manual For Financial Accounting 8th Canadian Edition Pdf Download Stuvia Financial Accounting 8th Canadian Edition Pdf Chapters Download Stuvia Financial Accounting 8th Canadian Edition Ebook Download Stuvia Financial Accounting 8th Canadian Edition Pdf Financial Accounting 8th Canadian Edition Pdf Download Stuvia
Recently uploaded (20)
Tdasx: In-Depth Analysis of Cryptocurrency Giveaway Scams and Security Strate...
Tdasx: In-Depth Analysis of Cryptocurrency Giveaway Scams and Security Strate...
1. Elemental Economics - Introduction to mining.pdf
1. Elemental Economics - Introduction to mining.pdf
Economic Risk Factor Update: June 2024 [SlideShare]
Economic Risk Factor Update: June 2024 [SlideShare]
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
Who Is the Largest Producer of Soybean in India Now.pdf
Who Is the Largest Producer of Soybean in India Now.pdf
Detailed power point presentation on compound interest and how it is calculated
Detailed power point presentation on compound interest and how it is calculated
falcon-invoice-discounting-a-premier-investment-platform-for-superior-returns...
falcon-invoice-discounting-a-premier-investment-platform-for-superior-returns...
Seminar: Gender Board Diversity through Ownership Networks
Seminar: Gender Board Diversity through Ownership Networks
Solution Manual For Financial Accounting, 8th Canadian Edition 2024, by Libby...
Solution Manual For Financial Accounting, 8th Canadian Edition 2024, by Libby...
Financing
- 1. Financing Cover negative cash flow with Debt 50% Equity 50% 2014 2015 2016 2017Q3 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 In Million Actual Actual Actual Actual Forecast Forecast Forecast Forecast Forecast Forecast Forecast Forecast Forecast Forecast Long tern debt 1,819 2,021 5,860 9,582 9,582 10,845 13,608 17,297 21,197 23,072 23,704 23,704 23,704 23,704 Interest expenses (101) (119) (199) (325) 567 (642) (806) (1,024) (1,255) (1,366) (1,403) (1,403) (1,403) (1,403) Rate -6% -6% -3% -3% 6% 6% 6% 6% 6% 6% 6% 6% 6% 6% 10 year bond yield 5.92% UFCF -2527.45 -5525.73 -7378.11 -7799.96 -3750.16 -1264.14 4310.50 7056.05 7227.18 3580.64 Debt 1263.72 2762.87 3689.05 3899.98 1875.08 632.07 0.00 0.00 0.00 0.00 Equity 1263.72 2762.87 3689.05 3899.98 1875.08 632.07 0.00 0.00 0.00 0.00