|
Lindsay Corporation (LNN) 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
Lindsay Corporation (LNN) Bundle
تم تصميم حاسبة DCF الخاصة بنا (LNN) الخاصة بنا ، بتقييم تقييم Lindsay Corporation باستخدام البيانات المالية في العالم الحقيقي ويوفر مرونة كاملة لتعديل جميع المعلمات الأساسية للتوقعات المحسنة.
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 | 474.7 | 567.6 | 770.7 | 674.1 | 607.1 | 657.0 | 711.0 | 769.4 | 832.7 | 901.1 |
| Revenue Growth, % | 0 | 19.58 | 35.78 | -12.54 | -9.94 | 8.22 | 8.22 | 8.22 | 8.22 | 8.22 |
| EBITDA | 73.0 | 74.3 | 107.6 | 120.1 | 103.5 | 101.6 | 109.9 | 118.9 | 128.7 | 139.3 |
| EBITDA, % | 15.38 | 13.09 | 13.97 | 17.81 | 17.05 | 15.46 | 15.46 | 15.46 | 15.46 | 15.46 |
| Depreciation | 19.4 | 19.2 | 15.5 | 15.9 | 17.7 | 19.4 | 21.0 | 22.7 | 24.6 | 26.6 |
| Depreciation, % | 4.09 | 3.38 | 2.01 | 2.36 | 2.92 | 2.95 | 2.95 | 2.95 | 2.95 | 2.95 |
| EBIT | 53.6 | 55.1 | 92.1 | 104.2 | 85.8 | 82.2 | 88.9 | 96.2 | 104.2 | 112.7 |
| EBIT, % | 11.29 | 9.71 | 11.95 | 15.45 | 14.13 | 12.51 | 12.51 | 12.51 | 12.51 | 12.51 |
| Total Cash | 140.9 | 146.7 | 116.5 | 166.3 | 190.9 | 166.6 | 180.2 | 195.1 | 211.1 | 228.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 84.6 | 93.6 | 138.2 | 144.8 | 116.6 | 122.1 | 132.1 | 143.0 | 154.8 | 167.5 |
| Account Receivables, % | 17.82 | 16.49 | 17.93 | 21.48 | 19.21 | 18.59 | 18.59 | 18.59 | 18.59 | 18.59 |
| Inventories | 104.8 | 145.2 | 193.8 | 155.9 | 154.5 | 159.5 | 172.6 | 186.8 | 202.1 | 218.7 |
| Inventories, % | 22.08 | 25.59 | 25.14 | 23.13 | 25.44 | 24.28 | 24.28 | 24.28 | 24.28 | 24.28 |
| Accounts Payable | 29.6 | 45.2 | 60.0 | 44.3 | 37.4 | 45.6 | 49.4 | 53.4 | 57.8 | 62.6 |
| Accounts Payable, % | 6.23 | 7.96 | 7.79 | 6.57 | 6.16 | 6.94 | 6.94 | 6.94 | 6.94 | 6.94 |
| Capital Expenditure | -21.4 | -26.5 | -15.6 | -18.8 | -29.0 | -24.7 | -26.7 | -28.9 | -31.3 | -33.8 |
| Capital Expenditure, % | -4.52 | -4.67 | -2.02 | -2.79 | -4.77 | -3.75 | -3.75 | -3.75 | -3.75 | -3.75 |
| Tax Rate, % | 16.18 | 16.18 | 16.18 | 16.18 | 16.18 | 16.18 | 16.18 | 16.18 | 16.18 | 16.18 |
| EBITAT | 42.4 | 46.6 | 68.6 | 75.1 | 71.9 | 64.8 | 70.1 | 75.8 | 82.1 | 88.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -119.5 | 5.5 | -9.7 | 87.7 | 83.4 | 57.1 | 45.0 | 48.7 | 52.7 | 57.0 |
| WACC, % | 6.89 | 6.91 | 6.88 | 6.87 | 6.91 | 6.89 | 6.89 | 6.89 | 6.89 | 6.89 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 213.8 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 59 | |||||||||
| Terminal Value | 1,739 | |||||||||
| Present Terminal Value | 1,246 | |||||||||
| Enterprise Value | 1,460 | |||||||||
| Net Debt | -56 | |||||||||
| Equity Value | 1,517 | |||||||||
| Diluted Shares Outstanding, MM | 11 | |||||||||
| Equity Value Per Share | 137.68 |
What You Will Receive
- Flexible Forecast Inputs: Modify key assumptions (growth %, margins, WACC) to explore various scenarios seamlessly.
- Comprehensive Financial Data: Lindsay Corporation’s (LNN) financial information pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional Design: A refined Excel model tailored to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as revenue projections, EBITDA margins, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and other relevant metrics.
- High-Precision Results: Leverages Lindsay Corporation's (LNN) actual financial data for accurate valuation insights.
- Streamlined Scenario Analysis: Easily explore various assumptions and assess their impacts on outcomes.
- Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.
How It Works
- 1. Access the Template: Download and open the Excel file containing Lindsay Corporation’s (LNN) essential data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
- 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation scenarios for Lindsay Corporation (LNN).
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.
Why Choose This Calculator for Lindsay Corporation (LNN)?
- User-Friendly Design: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Feedback: Observe immediate shifts in Lindsay Corporation’s valuation with input changes.
- Preloaded Data: Comes with Lindsay Corporation’s actual financial information for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making knowledgeable choices.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for investment analysis in Lindsay Corporation (LNN).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Equip clients with precise valuation insights related to Lindsay Corporation (LNN) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Industry Analysts: Gain insights into how companies like Lindsay Corporation (LNN) are assessed in the financial markets.
What the Lindsay Corporation Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Lindsay Corporation (LNN).
- Real-World Data: Lindsay Corporation’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 performance.
- Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Engaging charts and tables providing clear, actionable 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.