DCF & Deck: Sage PLC

I developed a DCF valuation model for The Sage Group plc, assessing its intrinsic value based on future free cash flows and fundamental financial assumptions. The model incorporates scenario and sensitivity analysis to account for variations in projected revenues and margins, varying discount rates, terminal growth assumptions, and operational efficiency scenarios.

Note: Due to circular references in the FSM sheet, the circuit breaker has been set on.