|
Belden Inc. (BDC) تقييم DCF |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Belden Inc. (BDC) Bundle
كمستثمر أو محلل ، فإن حاسبة DCF هذه لشركة Belden Inc. (BDC) هي مورد الخاص بك للتقييم الدقيق. مع بيانات حقيقية من Belden Inc.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,862.7 | 2,408.1 | 2,606.5 | 2,512.1 | 2,461.0 | 2,657.0 | 2,868.6 | 3,097.1 | 3,343.8 | 3,610.2 |
| Revenue Growth, % | 0 | 29.28 | 8.24 | -3.62 | -2.03 | 7.97 | 7.97 | 7.97 | 7.97 | 7.97 |
| EBITDA | 233.7 | 365.6 | 449.4 | 418.8 | 266.5 | 385.1 | 415.8 | 448.9 | 484.7 | 523.3 |
| EBITDA, % | 12.55 | 15.18 | 17.24 | 16.67 | 10.83 | 14.49 | 14.49 | 14.49 | 14.49 | 14.49 |
| Depreciation | 108.7 | 76.1 | 88.4 | 99.4 | .2 | 86.9 | 93.8 | 101.3 | 109.4 | 118.1 |
| Depreciation, % | 5.84 | 3.16 | 3.39 | 3.96 | 0.00873636 | 3.27 | 3.27 | 3.27 | 3.27 | 3.27 |
| EBIT | 125.0 | 289.5 | 360.9 | 319.4 | 266.2 | 298.2 | 321.9 | 347.6 | 375.3 | 405.2 |
| EBIT, % | 6.71 | 12.02 | 13.85 | 12.71 | 10.82 | 11.22 | 11.22 | 11.22 | 11.22 | 11.22 |
| Total Cash | 502.0 | 643.8 | 687.7 | 597.0 | 370.3 | 631.7 | 682.0 | 736.4 | 795.0 | 858.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 296.8 | 383.4 | 440.1 | 413.8 | 409.7 | 435.0 | 469.7 | 507.1 | 547.5 | 591.1 |
| Account Receivables, % | 15.93 | 15.92 | 16.88 | 16.47 | 16.65 | 16.37 | 16.37 | 16.37 | 16.37 | 16.37 |
| Inventories | 247.3 | 345.4 | 341.6 | 367.0 | 343.1 | 368.1 | 397.4 | 429.1 | 463.3 | 500.2 |
| Inventories, % | 13.28 | 14.34 | 13.1 | 14.61 | 13.94 | 13.85 | 13.85 | 13.85 | 13.85 | 13.85 |
| Accounts Payable | 244.1 | 377.8 | 350.1 | 343.2 | 315.7 | 365.2 | 394.2 | 425.6 | 459.5 | 496.1 |
| Accounts Payable, % | 13.11 | 15.69 | 13.43 | 13.66 | 12.83 | 13.74 | 13.74 | 13.74 | 13.74 | 13.74 |
| Capital Expenditure | -90.2 | -94.6 | -105.1 | -116.7 | -129.1 | -120.6 | -130.2 | -140.6 | -151.8 | -163.9 |
| Capital Expenditure, % | -4.84 | -3.93 | -4.03 | -4.65 | -5.25 | -4.54 | -4.54 | -4.54 | -4.54 | -4.54 |
| Tax Rate, % | 12.95 | 12.95 | 12.95 | 12.95 | 12.95 | 12.95 | 12.95 | 12.95 | 12.95 | 12.95 |
| EBITAT | 102.9 | 211.1 | 289.6 | 271.3 | 231.8 | 243.0 | 262.3 | 283.2 | 305.8 | 330.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -178.6 | 141.5 | 192.4 | 248.1 | 103.4 | 208.4 | 191.1 | 206.3 | 222.7 | 240.5 |
| WACC, % | 7.62 | 7.54 | 7.6 | 7.64 | 7.66 | 7.61 | 7.61 | 7.61 | 7.61 | 7.61 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 856.9 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 248 | |||||||||
| Terminal Value | 5,371 | |||||||||
| Present Terminal Value | 3,722 | |||||||||
| Enterprise Value | 4,579 | |||||||||
| Net Debt | 860 | |||||||||
| Equity Value | 3,719 | |||||||||
| Diluted Shares Outstanding, MM | 41 | |||||||||
| Equity Value Per Share | 90.05 |
What You Will Get
- Editable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Belden Inc.’s (BDC) financial data pre-loaded to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as revenue projections, operating margins, and capital investments.
- Instant DCF Valuation: Automatically computes intrinsic value, net present value (NPV), and other key metrics.
- High-Precision Accuracy: Leverages Belden Inc.'s (BDC) actual financial data for reliable valuation insights.
- Effortless Scenario Analysis: Easily explore various assumptions and evaluate different outcomes.
- Efficiency Booster: Streamline the valuation process without the hassle of creating intricate models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Belden Inc. (BDC) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Belden Inc.'s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Belden Inc. (BDC)?
- Reliable Data: Access to accurate Belden Inc. financials guarantees trustworthy valuation outcomes.
- Tailorable: Modify essential variables such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency Boost: Pre-configured calculations save you the hassle of building from the ground up.
- Expert Tool: Crafted for investors, analysts, and consultants in the industry.
- Easy to Use: User-friendly design and clear instructions ensure accessibility for all users.
Who Should Use This Product?
- Investors: Evaluate Belden Inc.'s (BDC) market position before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methods and assess financial forecasts for Belden Inc. (BDC).
- Startup Founders: Understand the valuation strategies applied to established companies like Belden Inc. (BDC).
- Consultants: Create detailed valuation reports for clients using Belden Inc. (BDC) as a case study.
- Students and Educators: Utilize Belden Inc. (BDC) data to practice and teach valuation principles.
What the Template Contains
- Historical Data: Includes Belden Inc.'s (BDC) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Belden Inc.'s (BDC) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Belden Inc.'s (BDC) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.