|
Brady Corporation (BRC) 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
Brady Corporation (BRC) Bundle
اكتساب نظرة ثاقبة على تحليل تقييم Brady Corporation (BRC) مع حاسبة DCF المتطورة لدينا! تم تحميله مسبقًا ببيانات حقيقية (BRC) ، يمكّنك هذا القالب Excel من ضبط التوقعات والافتراضات لحساب القيمة الجوهرية لشركة Brady Corporation بدقة.
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 | 1,081.3 | 1,144.7 | 1,302.1 | 1,331.9 | 1,341.4 | 1,417.2 | 1,497.4 | 1,582.0 | 1,671.5 | 1,766.0 |
| Revenue Growth, % | 0 | 5.86 | 13.75 | 2.29 | 0.71554 | 5.65 | 5.65 | 5.65 | 5.65 | 5.65 |
| EBITDA | 166.5 | 196.9 | 227.4 | 261.6 | 280.8 | 257.0 | 271.5 | 286.8 | 303.0 | 320.2 |
| EBITDA, % | 15.4 | 17.2 | 17.47 | 19.64 | 20.94 | 18.13 | 18.13 | 18.13 | 18.13 | 18.13 |
| Depreciation | 23.4 | 25.5 | 34.2 | 32.4 | 29.9 | 33.1 | 35.0 | 36.9 | 39.0 | 41.2 |
| Depreciation, % | 2.17 | 2.23 | 2.63 | 2.43 | 2.23 | 2.34 | 2.34 | 2.34 | 2.34 | 2.34 |
| EBIT | 143.1 | 171.5 | 193.3 | 229.2 | 251.0 | 223.9 | 236.5 | 249.9 | 264.0 | 278.9 |
| EBIT, % | 13.23 | 14.98 | 14.84 | 17.21 | 18.71 | 15.8 | 15.8 | 15.8 | 15.8 | 15.8 |
| Total Cash | 217.6 | 147.3 | 114.1 | 151.5 | 250.1 | 203.5 | 215.0 | 227.1 | 240.0 | 253.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 146.2 | 170.6 | 183.2 | 184.4 | 185.5 | 198.9 | 210.1 | 222.0 | 234.6 | 247.8 |
| Account Receivables, % | 13.52 | 14.9 | 14.07 | 13.85 | 13.83 | 14.03 | 14.03 | 14.03 | 14.03 | 14.03 |
| Inventories | 135.7 | 136.1 | 190.0 | 177.1 | 152.7 | 180.6 | 190.8 | 201.6 | 213.0 | 225.0 |
| Inventories, % | 12.55 | 11.89 | 14.59 | 13.3 | 11.39 | 12.74 | 12.74 | 12.74 | 12.74 | 12.74 |
| Accounts Payable | 62.5 | 82.2 | 81.1 | 79.9 | 84.7 | 89.3 | 94.3 | 99.7 | 105.3 | 111.3 |
| Accounts Payable, % | 5.78 | 7.18 | 6.23 | 6 | 6.31 | 6.3 | 6.3 | 6.3 | 6.3 | 6.3 |
| Capital Expenditure | -27.3 | -27.2 | -43.1 | -19.2 | -79.9 | -44.2 | -46.7 | -49.4 | -52.2 | -55.1 |
| Capital Expenditure, % | -2.52 | -2.38 | -3.31 | -1.44 | -5.96 | -3.12 | -3.12 | -3.12 | -3.12 | -3.12 |
| Tax Rate, % | 20.43 | 20.43 | 20.43 | 20.43 | 20.43 | 20.43 | 20.43 | 20.43 | 20.43 | 20.43 |
| EBITAT | 114.1 | 130.0 | 151.0 | 177.6 | 199.7 | 174.9 | 184.8 | 195.3 | 206.3 | 218.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -109.0 | 123.0 | 74.4 | 201.2 | 177.8 | 127.1 | 156.6 | 165.5 | 174.8 | 184.7 |
| WACC, % | 7.24 | 7.23 | 7.23 | 7.23 | 7.24 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 651.5 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 190 | |||||||||
| Terminal Value | 4,494 | |||||||||
| Present Terminal Value | 3,170 | |||||||||
| Enterprise Value | 3,821 | |||||||||
| Net Debt | -120 | |||||||||
| Equity Value | 3,941 | |||||||||
| Diluted Shares Outstanding, MM | 48 | |||||||||
| Equity Value Per Share | 81.27 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Brady Corporation’s (BRC) financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive Historical Data: Brady Corporation’s (BRC) detailed financial statements and pre-filled projections.
- Customizable Assumptions: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Analysis: Observe the recalculation of Brady Corporation’s (BRC) intrinsic value instantly.
- Intuitive Visual Representations: Dashboard graphs showcase valuation outcomes and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Brady Corporation (BRC) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Brady Corporation’s (BRC) intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Brady Corporation (BRC)?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust assumptions easily to suit your financial analysis.
- Real-Time Feedback: Watch as Brady Corporation’s valuation updates instantly with your changes.
- Pre-Configured Data: Comes with Brady Corporation’s actual financial metrics for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Finance Students: Master valuation techniques and practice with real-world data specific to Brady Corporation (BRC).
- Academics: Utilize professional models for teaching or research related to Brady Corporation (BRC).
- Investors: Validate your investment strategies and evaluate valuation results for Brady Corporation (BRC).
- Analysts: Enhance your efficiency with a ready-to-use, customizable DCF model tailored for Brady Corporation (BRC).
- Small Business Owners: Understand the analytical approaches used for large public entities like Brady Corporation (BRC).
What the Brady Corporation Template Contains
- Preloaded BRC Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.