|
CommScope Holding Company ، Inc. (Comm) DCF تقييم
US | Technology | Communication Equipment | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
CommScope Holding Company, Inc. (COMM) Bundle
استكشف المستقبل المالي لشركة CommScope Holding Company، Inc. (COMM) مع حاسبة DCF سهلة الاستخدام! أدخل افتراضاتك للنمو والهوامش والتكاليف لحساب القيمة الجوهرية لشركة CommScope Holding Company، Inc. (COMM) وتعزيز استراتيجيتك الاستثمارية.
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 | 8,435.9 | 8,586.7 | 9,228.1 | 5,789.2 | 4,205.8 | 3,623.7 | 3,122.2 | 2,690.1 | 2,317.8 | 1,997.0 |
| Revenue Growth, % | 0 | 1.79 | 7.47 | -37.27 | -27.35 | -13.84 | -13.84 | -13.84 | -13.84 | -13.84 |
| EBITDA | 746.6 | 813.0 | 85.3 | 519.1 | 648.1 | 316.1 | 272.4 | 234.7 | 202.2 | 174.2 |
| EBITDA, % | 8.85 | 9.47 | 0.92435 | 8.97 | 15.41 | 8.72 | 8.72 | 8.72 | 8.72 | 8.72 |
| Depreciation | 823.3 | 786.3 | 696.1 | 561.2 | 370.5 | 325.9 | 280.8 | 241.9 | 208.4 | 179.6 |
| Depreciation, % | 9.76 | 9.16 | 7.54 | 9.69 | 8.81 | 8.99 | 8.99 | 8.99 | 8.99 | 8.99 |
| EBIT | -76.7 | 26.7 | -610.8 | -42.1 | 277.6 | -9.7 | -8.4 | -7.2 | -6.2 | -5.4 |
| EBIT, % | -0.90921 | 0.31095 | -6.62 | -0.72722 | 6.6 | -0.2688 | -0.2688 | -0.2688 | -0.2688 | -0.2688 |
| Total Cash | 521.9 | 360.3 | 398.1 | 543.8 | 564.9 | 271.9 | 234.3 | 201.9 | 173.9 | 149.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,487.4 | 1,532.6 | 1,178.2 | 815.2 | 685.9 | 569.9 | 491.0 | 423.1 | 364.5 | 314.1 |
| Account Receivables, % | 17.63 | 17.85 | 12.77 | 14.08 | 16.31 | 15.73 | 15.73 | 15.73 | 15.73 | 15.73 |
| Inventories | 1,088.9 | 1,435.8 | 1,588.1 | 1,079.7 | 736.8 | 601.6 | 518.3 | 446.6 | 384.8 | 331.5 |
| Inventories, % | 12.91 | 16.72 | 17.21 | 18.65 | 17.52 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 |
| Accounts Payable | 1,010.8 | 1,160.7 | 684.3 | 435.9 | 370.7 | 357.0 | 307.6 | 265.0 | 228.3 | 196.7 |
| Accounts Payable, % | 11.98 | 13.52 | 7.42 | 7.53 | 8.81 | 9.85 | 9.85 | 9.85 | 9.85 | 9.85 |
| Capital Expenditure | -121.2 | -131.4 | -101.3 | -53.3 | -25.3 | -40.5 | -34.9 | -30.1 | -25.9 | -22.3 |
| Capital Expenditure, % | -1.44 | -1.53 | -1.1 | -0.92068 | -0.60155 | -1.12 | -1.12 | -1.12 | -1.12 | -1.12 |
| Tax Rate, % | 6.99 | 6.99 | 6.99 | 6.99 | 6.99 | 6.99 | 6.99 | 6.99 | 6.99 | 6.99 |
| EBITAT | -67.2 | 23.1 | -604.6 | -85.1 | 258.2 | -9.1 | -7.8 | -6.7 | -5.8 | -5.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -930.6 | 435.8 | -284.1 | 1,045.8 | 1,010.4 | 513.8 | 350.8 | 302.2 | 260.4 | 224.4 |
| WACC, % | 7.35 | 7.28 | 8.09 | 8.16 | 7.7 | 7.72 | 7.72 | 7.72 | 7.72 | 7.72 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,369.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 229 | |||||||||
| Terminal Value | 4,003 | |||||||||
| Present Terminal Value | 2,760 | |||||||||
| Enterprise Value | 4,129 | |||||||||
| Net Debt | 8,674 | |||||||||
| Equity Value | -4,544 | |||||||||
| Diluted Shares Outstanding, MM | 214 | |||||||||
| Equity Value Per Share | -21.19 |
What You Will Get
- Real COMM Financial Data: Pre-filled with CommScope’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See CommScope’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive COMM Data: Pre-filled with CommScope's historical financials and future projections.
- Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecast scenarios to evaluate different valuation results.
- User-Friendly Interface: Intuitive, organized, and tailored for both professionals and novices.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review CommScope Holding Company, Inc.'s (COMM) pre-filled financial data and forecasts.
- Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update instantly as you tweak assumptions.
- Step 5: Analyze the outputs and use the results for investment decisions.
Why Choose This Calculator for CommScope Holding Company, Inc. (COMM)?
- Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for COMM.
- Customizable Inputs: Modify yellow-highlighted cells to explore various financial scenarios.
- Detailed Insights: Automatically computes CommScope's intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focused on COMM.
Who Should Use This Product?
- Investors: Evaluate CommScope’s valuation before making stock transactions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation strategies of established companies like CommScope.
- Consultants: Provide expert valuation insights and reports to clients.
- Students and Educators: Utilize real-time data to learn and teach valuation principles.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled CommScope Holding Company historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for CommScope Holding Company, Inc. (COMM).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.