JDE Peet's N.V. (JDEP.AS) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
JDEP.AS
JDE Peet's N.V.
JDEP.AS (AMS)

Estimated Value

EUR

Market Price EUR

* Values are not guaranteed, please do your own
research before making investment decisions.

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = 10 Year Treasury Note Yield + 4%

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Projection Years

Projection Years

The number of years into the future for which the analysis projects financial performance and metrics.

Revenue Growth Rate

Revenue Growth Rate

The annual growth rate applied to projected revenue, starting from the second projection year onward.

Operating Cash Flow Margin

Operating Cash Flow Margin

Projected Operating Cash Flow = Projected Revenue * Operating Cash Flow Margin

This margin represents the percentage of revenue used to estimate future Operating Cash Flow.

Capital Expenditure Margin

Capital Expenditure Margin

Projected Free Cash Flow = Projected Operating Cash Flow - Projected Revenue * Capital Expenditure Margin

This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.

Results

Terminal Value 50.13 Bil. EUR
Discounted Terminal Value 22.88 Bil. EUR
Sum of Discounted Free Cash Flow 11.25 Bil. EUR
Enterprise Value 34.13 Bil. EUR
Cash and Equivalents 937 Mil. EUR
Total Debt 4.9 Bil. EUR
Equity Value 30.17 Bil. EUR
Shares Outstanding 498.8 Mil. EUR
Estimated Value per Share 60.48 EUR
Yield of the U.S. 10 Year Treasury Note 4.16%
Average Cash from Operating Activities Margin 17.42%
Average Capital Expenditure Margin -3.63%

Monetary values in EUR

Edit Chart Values 2025-12-31 2026-12-31 2027-12-31 2028-12-31 2029-12-31 2030-12-31 2031-12-31 2032-12-31 2033-12-31 2034-12-31

Monetary values in EUR

amounts except #

2025
Dec 31
2026
Dec 31
2027
Dec 31
2028
Dec 31
2029
Dec 31
2030
Dec 31
2031
Dec 31
2032
Dec 31
2033
Dec 31
2034
Dec 31
Revenue 9,296 9,768 10,253 10,750 11,259 11,779 12,310 12,850 13,400 13,957
Revenue Growth Rate 5.19% 5.08% 4.96% 4.85% 4.73% 4.62% 4.5% 4.39% 4.28% 4.16%
Operating Cash Flow 1,619 1,702 1,786 1,873 1,961 2,052 2,144 2,239 2,334 2,431
Operating Cash Flow Margin 17.42% 17.42% 17.42% 17.42% 17.42% 17.42% 17.42% 17.42% 17.42% 17.42%
Capital Expenditure -337.3 -354.4 -372 -390 -408.5 -427.4 -446.6 -466.2 -486.1 -506.4
Capital Expenditure Margin -3.63% -3.63% -3.63% -3.63% -3.63% -3.63% -3.63% -3.63% -3.63% -3.63%
Free Cash Flow 1,282 1,347 1,414 1,483 1,553 1,625 1,698 1,772 1,848 1,925
Free Cash Flow Margin 13.79% 13.79% 13.79% 13.79% 13.79% 13.79% 13.79% 13.79% 13.79% 13.79%
Compounded Discount Rate 0% 7.19% 15.93% 25.42% 35.66% 46.73% 58.7% 71.69% 85.69% 100.8%
Discounted Free Cash Flow 1,282 1,257 1,220 1,182 1,145 1,107 1,070 1,032 995.2 958.4

Monetary values in EUR

amounts except #

Average LTM
Feb 11
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
Revenue 7,627 9,672 8,837 8,191 8,151 7,001 6,651 6,945 6,664 6,530
Revenue Growth Rate 5.21% 9.45% 7.89% 0.491% 16.43% 5.26% -4.23% 4.22% 2.05% 5.31%
Cost of Revenue 4,664 6,561 5,580 5,173 5,146 4,028 3,818 3,935 3,808 3,925
Gross Profit 2,963 3,111 3,257 3,018 3,005 2,973 2,833 3,010 2,856 2,605
Gross Margin 39.32% 32.17% 36.86% 36.85% 36.87% 42.47% 42.6% 43.34% 42.86% 39.89%
Operating Income 908.9 790 1,056 685 949 1,108 933 1,043 909 707
Operating Margin 12.16% 8.17% 11.95% 8.36% 11.64% 15.83% 14.03% 15.02% 13.64% 10.83%
Net Income 529.6 618 561 367 771 765 308 585 473 318
Net Margin 6.96% 6.39% 6.35% 4.48% 9.46% 10.93% 4.63% 8.42% 7.1% 4.87%
Cash from Operating Activities 1,316 1,600 1,374 823 1,606 1,623 1,129 1,459 1,313 921
Cash from Operating Activities Margin 17.42% 16.54% 15.55% 10.05% 19.7% 23.18% 16.97% 21.01% 19.7% 14.1%
Capital Expenditure -273.7 -278 -330 -301 -248 -255 -252 -281 -282 -236
Free Cash Flow 1,043 1,322 1,044 522 1,358 1,368 877 1,178 1,031 685
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program