|
Holley Inc. (HLLY) تقييم DCF
US | Consumer Cyclical | Auto - Parts | NYSE
|
- ✓ 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
Holley Inc. (HLLY) Bundle
استكشف آفاق Holley Inc. (HLLY) مع حاسبة DCF سهلة الاستخدام! أدخل افتراضاتك المتعلقة بالنمو والهوامش والمصروفات لحساب القيمة الجوهرية لشركة Holley Inc. (HLLY) وصقل نهج الاستثمار الخاص بك.
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 | 368.7 | 504.2 | 692.8 | 688.4 | 659.7 | 774.1 | 908.4 | 1,065.9 | 1,250.7 | 1,467.7 |
| Revenue Growth, % | 0 | 36.76 | 37.42 | -0.63968 | -4.17 | 17.34 | 17.34 | 17.34 | 17.34 | 17.34 |
| EBITDA | 65.4 | 104.4 | 152.5 | 149.0 | 117.5 | 154.7 | 181.5 | 213.0 | 249.9 | 293.2 |
| EBITDA, % | 17.73 | 20.71 | 22.01 | 21.64 | 17.81 | 19.98 | 19.98 | 19.98 | 19.98 | 19.98 |
| Depreciation | 19.3 | 19.0 | 25.5 | 30.5 | 30.3 | 33.6 | 39.4 | 46.3 | 54.3 | 63.7 |
| Depreciation, % | 5.23 | 3.76 | 3.68 | 4.42 | 4.6 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 |
| EBIT | 46.1 | 85.5 | 126.9 | 118.5 | 87.2 | 121.1 | 142.1 | 166.7 | 195.6 | 229.5 |
| EBIT, % | 12.5 | 16.95 | 18.32 | 17.21 | 13.21 | 15.64 | 15.64 | 15.64 | 15.64 | 15.64 |
| Total Cash | 8.3 | 71.7 | 36.3 | 26.2 | 41.1 | 49.1 | 57.7 | 67.7 | 79.4 | 93.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 29.3 | 47.3 | 51.4 | 47.1 | 48.4 | 60.3 | 70.7 | 83.0 | 97.4 | 114.3 |
| Account Receivables, % | 7.96 | 9.39 | 7.42 | 6.84 | 7.33 | 7.79 | 7.79 | 7.79 | 7.79 | 7.79 |
| Inventories | 122.0 | 133.9 | 185.0 | 233.6 | 192.3 | 231.4 | 271.5 | 318.6 | 373.8 | 438.6 |
| Inventories, % | 33.09 | 26.56 | 26.71 | 33.93 | 29.14 | 29.89 | 29.89 | 29.89 | 29.89 | 29.89 |
| Accounts Payable | 20.5 | 34.6 | 45.7 | 44.9 | 43.7 | 49.8 | 58.5 | 68.6 | 80.5 | 94.5 |
| Accounts Payable, % | 5.57 | 6.86 | 6.6 | 6.53 | 6.62 | 6.44 | 6.44 | 6.44 | 6.44 | 6.44 |
| Capital Expenditure | -8.5 | -9.5 | -14.9 | -12.7 | -5.9 | -14.1 | -16.5 | -19.4 | -22.7 | -26.7 |
| Capital Expenditure, % | -2.32 | -1.88 | -2.15 | -1.85 | -0.89949 | -1.82 | -1.82 | -1.82 | -1.82 | -1.82 |
| Tax Rate, % | 30.45 | 30.45 | 30.45 | 30.45 | 30.45 | 30.45 | 30.45 | 30.45 | 30.45 | 30.45 |
| EBITAT | -6.0 | 67.4 | 206.2 | 111.7 | 60.6 | 83.0 | 97.3 | 114.2 | 134.0 | 157.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -126.1 | 61.0 | 172.8 | 84.5 | 123.8 | 57.6 | 78.3 | 91.9 | 107.8 | 126.5 |
| WACC, % | 3.71 | 8.81 | 10.19 | 9.81 | 8.21 | 8.15 | 8.15 | 8.15 | 8.15 | 8.15 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 357.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 129 | |||||||||
| Terminal Value | 2,100 | |||||||||
| Present Terminal Value | 1,419 | |||||||||
| Enterprise Value | 1,777 | |||||||||
| Net Debt | 574 | |||||||||
| Equity Value | 1,202 | |||||||||
| Diluted Shares Outstanding, MM | 119 | |||||||||
| Equity Value Per Share | 10.14 |
What You Will Get
- Real HLLY Financial Data: Pre-filled with Holley Inc.’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 Holley Inc.’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
- Pre-Loaded Data: Holley Inc.’s historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: View Holley Inc.’s intrinsic value recalculated in real time.
- Clear Visual Outputs: Dashboard charts present valuation results and key metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file for Holley Inc. (HLLY).
- Step 2: Review Holley’s pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust assumptions.
- Step 5: Analyze the outputs and utilize the results for your investment strategies.
Why Choose the Holley Inc. (HLLY) Calculator?
- Accuracy: Utilizes real Holley Inc. financials to ensure precise data.
- Flexibility: Built for users to easily test and adjust inputs as needed.
- Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
- Professional-Grade: Crafted with the precision and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.
Who Should Use This Product?
- Investors: Evaluate Holley Inc.'s (HLLY) market position before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation strategies of established companies like Holley Inc.
- Consultants: Provide comprehensive valuation analyses for clients in the automotive sector.
- Students and Educators: Utilize current data to explore and teach valuation practices in finance.
What the Template Contains
- Pre-Filled Data: Includes Holley Inc.’s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Holley Inc.’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.