|
Maximus ، Inc. (MMS) 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
Maximus, Inc. (MMS) Bundle
عزز خيارات الاستثمار الخاصة بك مع حاسبة Maximus ، Inc. (MMS) DCF! استكشاف البيانات المالية الأصلية Maximus ، وضبط تنبؤات النمو والنفقات ، ومراقبة على الفور كيف تؤثر هذه التغييرات على القيمة الجوهرية لـ Maximus ، Inc. (MMS).
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 | 3,461.5 | 4,254.5 | 4,631.0 | 4,904.7 | 5,306.2 | 5,914.5 | 6,592.5 | 7,348.2 | 8,190.5 | 9,129.4 |
| Revenue Growth, % | 0 | 22.91 | 8.85 | 5.91 | 8.19 | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 |
| EBITDA | 396.1 | 502.7 | 464.8 | 456.4 | 488.5 | 612.8 | 683.1 | 761.4 | 848.7 | 945.9 |
| EBITDA, % | 11.44 | 11.82 | 10.04 | 9.31 | 9.21 | 10.36 | 10.36 | 10.36 | 10.36 | 10.36 |
| Depreciation | 107.0 | 104.3 | 141.7 | 149.3 | -.5 | 137.7 | 153.4 | 171.0 | 190.6 | 212.5 |
| Depreciation, % | 3.09 | 2.45 | 3.06 | 3.04 | -0.00848065 | 2.33 | 2.33 | 2.33 | 2.33 | 2.33 |
| EBIT | 289.1 | 398.4 | 323.1 | 307.1 | 488.9 | 475.2 | 529.6 | 590.4 | 658.0 | 733.5 |
| EBIT, % | 8.35 | 9.36 | 6.98 | 6.26 | 9.21 | 8.03 | 8.03 | 8.03 | 8.03 | 8.03 |
| Total Cash | 71.7 | 135.1 | 40.7 | 65.4 | 183.1 | 129.0 | 143.8 | 160.3 | 178.7 | 199.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 788.3 | 840.2 | 809.3 | 843.4 | 879.5 | 1,109.2 | 1,236.3 | 1,378.1 | 1,536.0 | 1,712.1 |
| Account Receivables, % | 22.77 | 19.75 | 17.47 | 17.2 | 16.58 | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 |
| Inventories | -2.1 | -5.4 | .0 | .0 | .0 | -2.2 | -2.5 | -2.8 | -3.1 | -3.4 |
| Inventories, % | -0.05994447 | -0.12723 | 0 | 0 | 0 | -0.03743498 | -0.03743498 | -0.03743498 | -0.03743498 | -0.03743498 |
| Accounts Payable | 253.3 | 305.6 | 264.6 | 282.1 | 303.3 | 374.8 | 417.7 | 465.6 | 519.0 | 578.5 |
| Accounts Payable, % | 7.32 | 7.18 | 5.71 | 5.75 | 5.72 | 6.34 | 6.34 | 6.34 | 6.34 | 6.34 |
| Capital Expenditure | -40.7 | -36.6 | -56.1 | -90.7 | -114.2 | -85.7 | -95.6 | -106.5 | -118.7 | -132.4 |
| Capital Expenditure, % | -1.18 | -0.85945 | -1.21 | -1.85 | -2.15 | -1.45 | -1.45 | -1.45 | -1.45 | -1.45 |
| Tax Rate, % | 24.5 | 24.5 | 24.5 | 24.5 | 24.5 | 24.5 | 24.5 | 24.5 | 24.5 | 24.5 |
| EBITAT | 216.0 | 302.4 | 237.6 | 236.3 | 369.2 | 357.9 | 398.9 | 444.7 | 495.6 | 552.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -250.6 | 373.8 | 307.7 | 278.3 | 239.7 | 253.8 | 372.9 | 415.6 | 463.3 | 516.4 |
| WACC, % | 8.6 | 8.62 | 8.57 | 8.64 | 8.61 | 8.61 | 8.61 | 8.61 | 8.61 | 8.61 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,548.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 527 | |||||||||
| Terminal Value | 7,972 | |||||||||
| Present Terminal Value | 5,275 | |||||||||
| Enterprise Value | 6,824 | |||||||||
| Net Debt | -86 | |||||||||
| Equity Value | 6,910 | |||||||||
| Diluted Shares Outstanding, MM | 61 | |||||||||
| Equity Value Per Share | 112.39 |
What You Will Get
- Flexible Forecast Inputs: Adjust key assumptions (growth %, margins, WACC) to explore various scenarios effortlessly.
- Comprehensive Data: Maximus, Inc. (MMS) financial data pre-loaded to facilitate your analysis.
- Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Tailored and Professional: A sleek Excel model designed to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive Data: Maximus, Inc.'s (MMS) historical financial statements and detailed projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Observe the recalculation of Maximus, Inc.'s (MMS) intrinsic value instantly.
- Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
- Designed for Precision: A reliable tool for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring Maximus, Inc. (MMS) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Maximus, Inc.'s (MMS) intrinsic value.
- Step 5: Make informed investment choices or create reports based on the outputs.
Why Choose Maximus, Inc. (MMS) Calculator?
- Accuracy: Leveraging real Maximus financial data ensures precise calculations.
- Flexibility: Built to allow users to easily adjust and experiment with various inputs.
- Time-Saving: Eliminate the need to construct a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the executive level.
- User-Friendly: Intuitive interface designed for users of all financial backgrounds.
Who Should Use Maximus, Inc. (MMS)?
- Investors: Gain insights and make informed decisions with a robust analysis of Maximus, Inc. (MMS).
- Financial Analysts: Utilize comprehensive financial models tailored for Maximus, Inc. (MMS) to enhance your reports.
- Consultants: Easily customize presentations or reports featuring Maximus, Inc. (MMS) for your clients.
- Finance Enthusiasts: Explore the intricacies of Maximus, Inc. (MMS) and improve your valuation skills with practical examples.
- Educators and Students: Incorporate Maximus, Inc. (MMS) into your curriculum as a case study for finance education.
What the Template Contains
- Pre-Filled DCF Model: Maximus, Inc.'s (MMS) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Maximus, Inc.'s (MMS) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.