|
Griffon Corporation (GFF) DCF تقييم |
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
Griffon Corporation (GFF) Bundle
اكتشف القيمة الحقيقية لشركة Griffon Corporation (GFF) مع حاسبة DCF المهنية! اضبط الافتراضات الرئيسية واستكشاف السيناريوهات المختلفة وتقييم كيفية تأثير التغييرات على تقييم Griffon Corporation (GFF) - كل ذلك ضمن قالب Excel واحد.
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 | 2,407.5 | 2,270.6 | 2,848.5 | 2,685.2 | 2,623.5 | 2,700.5 | 2,779.7 | 2,861.2 | 2,945.2 | 3,031.6 |
| Revenue Growth, % | 0 | -5.69 | 25.45 | -5.73 | -2.3 | 2.93 | 2.93 | 2.93 | 2.93 | 2.93 |
| EBITDA | 208.1 | 245.2 | -121.8 | 463.1 | 461.4 | 270.1 | 278.0 | 286.1 | 294.5 | 303.2 |
| EBITDA, % | 8.64 | 10.8 | -4.28 | 17.25 | 17.59 | 10 | 10 | 10 | 10 | 10 |
| Depreciation | 52.1 | 52.3 | 64.7 | 65.4 | 60.7 | 62.0 | 63.9 | 65.7 | 67.7 | 69.7 |
| Depreciation, % | 2.16 | 2.3 | 2.27 | 2.44 | 2.31 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 |
| EBIT | 156.0 | 192.9 | -186.5 | 397.7 | 400.7 | 208.0 | 214.1 | 220.4 | 226.9 | 233.5 |
| EBIT, % | 6.48 | 8.5 | -6.55 | 14.81 | 15.27 | 7.7 | 7.7 | 7.7 | 7.7 | 7.7 |
| Total Cash | 218.1 | 248.7 | 120.2 | 102.9 | 114.4 | 175.1 | 180.2 | 185.5 | 191.0 | 196.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 278.4 | 294.8 | 361.7 | 312.4 | 312.8 | 328.4 | 338.0 | 347.9 | 358.1 | 368.6 |
| Account Receivables, % | 11.56 | 12.98 | 12.7 | 11.64 | 11.92 | 12.16 | 12.16 | 12.16 | 12.16 | 12.16 |
| Inventories | 413.8 | 472.8 | 669.2 | 507.1 | 425.5 | 521.8 | 537.1 | 552.8 | 569.1 | 585.7 |
| Inventories, % | 17.19 | 20.82 | 23.49 | 18.89 | 16.22 | 19.32 | 19.32 | 19.32 | 19.32 | 19.32 |
| Accounts Payable | 172.5 | 260.0 | 194.8 | 116.6 | 119.4 | 185.5 | 191.0 | 196.6 | 202.3 | 208.3 |
| Accounts Payable, % | 7.17 | 11.45 | 6.84 | 4.34 | 4.55 | 6.87 | 6.87 | 6.87 | 6.87 | 6.87 |
| Capital Expenditure | -49.0 | -37.0 | -42.5 | -63.6 | -68.4 | -54.7 | -56.3 | -58.0 | -59.7 | -61.4 |
| Capital Expenditure, % | -2.04 | -1.63 | -1.49 | -2.37 | -2.61 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 |
| Tax Rate, % | 29.24 | 29.24 | 29.24 | 29.24 | 29.24 | 29.24 | 29.24 | 29.24 | 29.24 | 29.24 |
| EBITAT | 100.7 | 137.4 | -198.1 | 273.9 | 283.5 | 156.2 | 160.8 | 165.5 | 170.3 | 175.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -415.9 | 164.9 | -504.4 | 408.9 | 359.9 | 117.8 | 148.8 | 153.2 | 157.7 | 162.3 |
| WACC, % | 7.95 | 8.09 | 8.66 | 8.04 | 8.08 | 8.16 | 8.16 | 8.16 | 8.16 | 8.16 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 582.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 169 | |||||||||
| Terminal Value | 4,055 | |||||||||
| Present Terminal Value | 2,739 | |||||||||
| Enterprise Value | 3,321 | |||||||||
| Net Debt | 1,592 | |||||||||
| Equity Value | 1,729 | |||||||||
| Diluted Shares Outstanding, MM | 50 | |||||||||
| Equity Value Per Share | 34.82 |
What You Will Receive
- Pre-Filled Financial Model: Griffon Corporation’s actual data facilitates accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Instantaneous updates ensure you see outcomes as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
- Flexible and Reusable: Designed for adaptability, allowing repeated application for in-depth forecasts.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as revenue projections, operating margins, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and other financial metrics.
- High Precision Analysis: Leverages Griffon Corporation's (GFF) actual financial data for accurate valuation results.
- Effortless Scenario Testing: Evaluate various assumptions and analyze results with ease.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Griffon Corporation (GFF) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Griffon Corporation’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Griffon Corporation (GFF)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Data: Griffon Corporation’s historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance makes the process straightforward.
Who Should Use This Product?
- Investors: Accurately assess Griffon Corporation’s (GFF) fair value prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for financial analysis and reporting.
- Consultants: Efficiently modify the template for client valuation reports.
- Entrepreneurs: Discover financial modeling techniques employed by leading corporations.
- Educators: Apply it as a resource for teaching valuation methods.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Griffon Corporation (GFF).
- Real-World Data: Griffon’s historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Griffon Corporation (GFF).
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable insights.
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.