Ducommun Incorporated (DCO) DCF Valuation

تقييم Ducommun Incorporated (DCO) DCF

US | Industrials | Aerospace & Defense | NYSE
Ducommun Incorporated (DCO) DCF Valuation
  • 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

Ducommun Incorporated (DCO) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL: $121 $71

عزز استراتيجيات الاستثمار الخاصة بك مع حاسبة (DCO) DCF! احصل على بيانات مالية حقيقية لـ Ducommun Incorporated ، وضبط توقعات النمو والنفقات ، ولاحظ على الفور كيف تؤثر هذه التعديلات على القيمة الجوهرية لـ (DCO).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue 721.1 628.9 645.4 712.5 757.0 769.3 781.8 794.5 807.4 820.5
Revenue Growth, % 0.00 -12.78 2.62 10.40 6.24 1.62 1.62 1.62 1.62 1.62
EBITDA 56.2 76.8 213.4 83.6 69.7 113.9 115.7 117.6 119.5 121.4
EBITDA, % 7.80 12.21 33.07 11.73 9.21 14.80 14.80 14.80 14.80 14.80
Depreciation 31.0 32.0 31.7 38.7 32.6 37.0 37.6 38.2 38.8 39.5
Depreciation, % 4.30 5.09 4.92 5.43 4.30 4.81 4.81 4.81 4.81 4.81
EBIT 25.3 44.8 181.7 44.9 37.2 76.8 78.1 79.4 80.7 82.0
EBIT, % 3.50 7.12 28.15 6.30 4.91 9.99 9.99 9.99 9.99 9.99
Total Cash 39.6 56.5 76.3 46.2 42.9 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 173.8 212.1 248.7 295.2 282.4
Account Receivables, % 24.10 33.72 38.53 41.44 37.30
Inventories 112.5 129.2 150.9 171.2 207.0 170.6 173.4 176.2 179.1 182.0
Inventories, % 15.60 20.55 23.39 24.03 27.34 22.18 22.18 22.18 22.18 22.18
Accounts Payable 82.6 64.0 66.1 90.1 72.3 83.2 84.5 85.9 87.3 88.7
Accounts Payable, % 11.45 10.17 10.24 12.65 9.55 10.81 10.81 10.81 10.81 10.81
Capital Expenditure -18.3 -12.5 -16.9 -19.7 -19.5 -19.2 -19.5 -19.9 -20.2 -20.5
Capital Expenditure, % -2.54 -1.99 -2.61 -2.76 -2.58 -2.50 -2.50 -2.50 -2.50 -2.50
Tax Rate, % 14.23 8.93 20.53 13.59 2.96 12.05 12.05 12.05 12.05 12.05
EBITAT 21.7 40.8 144.4 38.8 36.1 67.6 68.7 69.8 70.9 72.1
Depreciation 31.0 32.0 31.7 38.7 32.6 37.0 37.6 38.2 38.8 39.5
Changes in Account Receivables 13.0 -4.4 -4.4 -4.5 -4.6
Changes in Inventories 36.4 -2.8 -2.8 -2.9 -2.9
Changes in Accounts Payable 10.9 1.3 1.4 1.4 1.4
Capital Expenditure -18.3 -12.5 -16.9 -19.7 -19.5 -19.2 -19.5 -19.9 -20.2 -20.5
UFCF -169.3 -13.3 103.1 15.0 8.4 145.6 80.9 82.3 83.5 84.9
WACC, % 9.75 9.84 9.63 9.76 9.95 9.79 9.79 9.79 9.79 9.79
PV UFCF 132.6 67.1 62.2 57.5 53.2
SUM PV UFCF 372.6
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 87.4
Terminal Value 1,287.9
Present Terminal Value 807.4
Enterprise Value 1,180.0
Net Debt 253.0
Equity Value 927.0
Diluted Shares Outstanding, MM 14.0
Equity Value Per Share 66.21

What You Will Get

  • Real DCO Financial Data: Pre-filled with Ducommun Incorporated'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 Ducommun Incorporated’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

  • 🔍 Real-Life DCO Financials: Pre-filled historical and projected data for Ducommun Incorporated (DCO).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Ducommun’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Ducommun’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file for Ducommun Incorporated (DCO).
  2. Step 2: Review Ducommun's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the outputs to inform your investment decisions.

Why Choose Ducommun Incorporated (DCO)?

  • Proven Reliability: Benefit from a long-standing reputation in the aerospace and defense industries.
  • Innovative Solutions: Access cutting-edge technology and engineering expertise tailored to your needs.
  • Customer-Centric Approach: Experience personalized service and support for all your project requirements.
  • Robust Financial Performance: Trust in a company with a solid track record of growth and profitability.
  • Industry Expertise: Leverage the knowledge of seasoned professionals committed to excellence.

Who Should Use This Product?

  • Finance Students: Master valuation techniques and practice with real data specific to Ducommun Incorporated (DCO).
  • Academics: Integrate professional valuation models into your coursework or research focused on Ducommun Incorporated (DCO).
  • Investors: Evaluate your own investment hypotheses and assess valuation results for Ducommun Incorporated (DCO) stock.
  • Analysts: Enhance your analysis process with a customizable DCF model tailored for Ducommun Incorporated (DCO).
  • Small Business Owners: Understand the valuation methodologies used for analyzing large public companies like Ducommun Incorporated (DCO).

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations for Ducommun Incorporated (DCO).
  • Real-World Data: Ducommun's historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for deeper insights into Ducommun's performance.
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to Ducommun Incorporated (DCO).
  • Dashboard with Visual Outputs: Charts and tables for clear, actionable results tailored to Ducommun Incorporated (DCO).


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.