Manhattan Associates, Inc. (MANH) DCF Valuation

Manhattan Associates ، Inc. (MANH) DCF تقييم

US | Technology | Software - Application | NASDAQ
Manhattan Associates, Inc. (MANH) 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

Manhattan Associates, Inc. (MANH) Bundle

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

TOTAL:

تبحث لتقييم القيمة الجوهرية لـ Manhattan Associates ، Inc.؟ يدمج حاسبة DCF الخاصة بنا (MANH) DCF بيانات العالم الحقيقي مع ميزات تخصيص واسعة ، مما يتيح لك تحسين توقعاتك وتعزيز اختيارات الاستثمار الخاصة بك.


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 586.4 663.6 767.1 928.7 1,042.4 1,204.1 1,391.0 1,606.8 1,856.1 2,144.2
Revenue Growth, % 0 13.18 15.59 21.07 12.23 15.52 15.52 15.52 15.52 15.52
EBITDA 123.0 142.2 159.4 215.6 267.9 270.0 311.9 360.3 416.2 480.8
EBITDA, % 20.98 21.43 20.78 23.22 25.7 22.42 22.42 22.42 22.42 22.42
Depreciation 8.9 7.9 6.7 5.8 6.3 11.6 13.4 15.5 17.9 20.6
Depreciation, % 1.53 1.19 0.86861 0.61934 0.6045 0.96212 0.96212 0.96212 0.96212 0.96212
EBIT 114.1 134.3 152.7 209.9 261.6 258.4 298.5 344.8 398.3 460.1
EBIT, % 19.45 20.24 19.91 22.6 25.1 21.46 21.46 21.46 21.46 21.46
Total Cash 204.7 263.7 225.5 270.7 266.2 382.3 441.6 510.1 589.3 680.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 109.2 124.4 166.8 182.5 205.5
Account Receivables, % 18.62 18.75 21.74 19.66 19.71
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.000000171 0.000000151 0 0 0 0.0000000642 0.0000000642 0.0000000642 0.0000000642 0.0000000642
Accounts Payable 17.8 19.6 25.7 24.5 26.6 35.0 40.4 46.7 54.0 62.3
Accounts Payable, % 3.04 2.96 3.35 2.64 2.55 2.91 2.91 2.91 2.91 2.91
Capital Expenditure -2.7 -4.0 -6.6 -4.7 -8.7 -7.9 -9.1 -10.5 -12.1 -14.0
Capital Expenditure, % -0.46557 -0.60514 -0.85871 -0.5093 -0.83225 -0.6542 -0.6542 -0.6542 -0.6542 -0.6542
Tax Rate, % 18.16 18.16 18.16 18.16 18.16 18.16 18.16 18.16 18.16 18.16
EBITAT 87.5 110.7 124.5 173.4 214.1 209.4 241.8 279.4 322.7 372.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 2.3 101.2 88.3 157.5 190.9 189.8 214.8 248.1 286.6 331.0
WACC, % 11.08 11.08 11.08 11.08 11.08 11.08 11.08 11.08 11.08 11.08
PV UFCF
SUM PV UFCF 909.9
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 344
Terminal Value 4,862
Present Terminal Value 2,875
Enterprise Value 3,785
Net Debt -218
Equity Value 4,003
Diluted Shares Outstanding, MM 62
Equity Value Per Share 64.38

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real MANH financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Manhattan Associates' valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive Financial Data: Manhattan Associates’ historical financial statements and pre-filled projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
  • Real-Time Calculations: Monitor Manhattan Associates’ intrinsic value as it updates instantly.
  • Intuitive Visual Outputs: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and financial professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Manhattan Associates data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Manhattan Associates’ intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Manhattan Associates (MANH)?

  • Accuracy: Leverages real Manhattan Associates financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and test various inputs.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected by financial professionals.
  • User-Friendly: Intuitive design suitable for users with varying levels of financial modeling skills.

Who Should Use Manhattan Associates, Inc. (MANH)?

  • Supply Chain Managers: Enhance operational efficiency with advanced supply chain solutions.
  • Logistics Professionals: Streamline processes using innovative technology tailored for logistics management.
  • Consultants: Easily customize the platform for client-specific supply chain strategies and presentations.
  • Business Analysts: Gain insights into data-driven decision-making with real-time analytics tools.
  • Students and Educators: Utilize it as a comprehensive resource for learning about supply chain management principles.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Manhattan Associates, Inc. (MANH).
  • Real-World Data: Manhattan Associates' historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for in-depth insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for 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.

No products were found matching.