image
Compañía Cervecerías Unidas S.A. CCU
Consumer Defensive - Beverages - Alcoholic - NYSE - CL
Watchlist
$ 13.89
-5.38 %
$ 2.57 B
Market Cap
15.26
P/E
FREE CASH FLOW TO FIRM (OWNERS EARNINGS)
DCF Model Base Case Scenario
Cash Flow For Owners Growth Estimate the growth of (owners) cash flows per year for the next 10 years.
%
Maintenance CAPEX Estimate the percentage of CAPEX that is needed for maintenance.
%
Required Rate Of Return The required rate of return is a personal target return, before considering a margin of safety.
%
Terminal Growth Rate Terminal Value reflects the expected growth of cash flows after the 10th year and into perpetuity.
%

Owners Calculation

Millions
Current Year Forecasted Year 1 Forecasted Year 2 Forecasted Year 3 Forecasted Year 4 Forecasted Year 5 Forecasted Year 6 Forecasted Year 7 Forecasted Year 8 Forecasted Year 9 Terminal
Operating Cash Flow 287 516.7
CAPEX (152 916.9)
Maintenance CAPEX (107 041.8)
Cash Flow For Owners 180 474.9 198 826.8 219 044.9 241 318.8 265 857.7 292 892.0 322 675.2 355 487.0 391 635.3 431 459.4 8 916 593.5
Cash and Cash Equivalents The current cash and cash equivalents of the company.
M
Total Debt The current total debt of the company.
M
Fair Value The calculated fair value of the company.
$
Valuation The valuation against current price.
%