ROADSHOW CAPITAL
Empresa, España
Industries: Financial Technology, Internet Software & Services
Ut labore et dolore magna aliqua. Ut enim ad minim veniam, quis nostrud exercitation ullamco laboris nisi ut aliquip ex ea commodo consequat. Duis aute irure dolor in reprehenderit in voluptate velit esse cillum dolore eu fugiat nulla pariatur. Excepteur sint occaecat cupidatat non proident, sunt in culpa qui officia deserunt mollit anim id est laborum.
Euros '000
| Inputs | |
|---|---|
| Valuation Date | 12/06/2015 |
| Latest Year End (Fiscal) | 31/12/2014 |
| Operating Inputs ($M) | |
| Revenue | $6.6551,1 |
| EBITDA (Earnings) | $395,8 |
| Depreciación | |
| Amortización | $172,3 |
| Capital Expenditures | $175,8 |
| Working capital | ($86,0) |
| Rate Inputs ($) | |
| Discount Rate | 5,15% |
| SHORT TERM REVENUE GROWTH RATE (STILL GROWING) | 2,20% |
| LONG TERM REVENUE GROWTH RATE (AT MATURITY) | 2,00% |
| Tax Rate | 35,00% |
| Outputs | |
| Company Value | $4.436.0 |
| COMPANY VALUE / YYYY REVENUE | 0,7X |
| COMPANY VALUE / YYYY EBITDA | 11,2X |
| 31/12/2014 | 31/12/2015 | 31/12/2016 | 31/12/2017 | 31/12/2018 | 31/12/2019 | 31/12/2020 | 31/12/2021 | 31/12/2022 | 31/12/2023 | 31/12/2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.655,1 | 6.655,1 | 6.655,1 | 6.655,1 | 6.655,1 | 6.655,1 | 6.655,1 | 6.655,1 | 6.655,1 | 6.655,1 | 6.655,1 |
| % Growth | 6.655,1 | 6.655,1 | 6.655,1 | 6.655,1 | 6.655,1 | 6.655,1 | 6.655,1 | 6.655,1 | 6.655,1 | 6.655,1 | 6.655,1 |
| Ebitda | |||||||||||
| % of sales | |||||||||||
| Depreciation | |||||||||||
| % of sales | |||||||||||
| Amortization | |||||||||||
| % of sales | |||||||||||
| EBIT | |||||||||||
| % of sales | |||||||||||
| Income taxes | |||||||||||
| % Tax Rate | |||||||||||
| Net Operating Profit After Tax ("NOPAT") | |||||||||||
| % of sales | |||||||||||
| Plus: Depreciation | |||||||||||
| % of sales | |||||||||||
| Plus: Amortizacion | |||||||||||
| % of sales | |||||||||||
| Less: Capital Expenditures | |||||||||||
| % of sales | |||||||||||
| Less: Change in Working Capital | |||||||||||
| % of sales | |||||||||||
| Plus/Less: Change in Other Operating Assets/Liabilities | |||||||||||
| % of sales | |||||||||||
| Free Cash Flow ("FCF") | |||||||||||
| % of sales | |||||||||||
| Note: Working Capital | |||||||||||
| % of sales |
| Nombre | Cargo | Edad | Años en el sector | Estudios | Idiomas | ||
|---|---|---|---|---|---|---|---|
 |
Isaac Martínez | CEO | <60 | >10 | Master | Inglés, Otros | |
|
Isaac Martínez | CEO | <60 | >10 | Master | Inglés, Otros | |
|
Isaac Martínez | CEO | <60 | >10 | Master | Inglés, Otros | |
|
Isaac Martínez | CEO | <60 | >10 | Master | Inglés, Otros | |
|
Isaac Martínez | CEO | <60 | >10 | Master | Inglés, Otros | |
Lorem ipsum dolor sit amet, consectetur adipiscing elit, sed do eiusmod tempor incididunt ut labore et dolore magna aliqua. Ut enim ad minim veniam, quis nostrud exercitation ullamco laboris nisi ut aliquip ex ea commodo consequat. Duis aute irure dolor in reprehenderit in voluptate velit esse cillum dolore eu fugiat nulla pariatur. Excepteur sint occaecat cupidatat non proident, sunt in culpa qui officia deserunt mollit anim id est laborum. Lorem ipsum dolor sit amet, consectetur adipiscing elit, sed do eiusmod tempor incididunt ut labore et dolore magna aliqua. Ut enim ad minim veniam, quis nostrud exercitation ullamco laboris nisi ut aliquip ex ea commodo consequat.
Nombre
Modificado
