|
Scansource ، Inc. (SCSC) تقييم DCF
US | Technology | Technology Distributors | NASDAQ
|
- ✓ 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
ScanSource, Inc. (SCSC) Bundle
تقييم التوقعات المالية Scansource ، Inc. (SCSC) مثل خبير! توفر حاسبة DCF (SCSC) هذه البيانات المالية المليئة مسبقًا إلى جانب المرونة الكاملة لتعديل نمو الإيرادات ، WACC ، الهوامش ، وغيرها من الافتراضات الهامة بما يتماشى مع توقعاتك.
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 | 3,047.7 | 3,150.8 | 3,529.9 | 3,787.7 | 3,259.8 | 3,331.4 | 3,404.5 | 3,479.2 | 3,555.6 | 3,633.6 |
| Revenue Growth, % | 0 | 3.38 | 12.03 | 7.3 | -13.94 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 |
| EBITDA | -24.2 | 98.0 | 155.1 | 170.3 | 140.9 | 103.4 | 105.7 | 108.0 | 110.4 | 112.8 |
| EBITDA, % | -0.79482 | 3.11 | 4.39 | 4.5 | 4.32 | 3.11 | 3.11 | 3.11 | 3.11 | 3.11 |
| Depreciation | 35.3 | 33.5 | 29.9 | 28.7 | 28.0 | 31.2 | 31.9 | 32.6 | 33.3 | 34.1 |
| Depreciation, % | 1.16 | 1.06 | 0.84747 | 0.7566 | 0.86023 | 0.93747 | 0.93747 | 0.93747 | 0.93747 | 0.93747 |
| EBIT | -59.6 | 64.5 | 125.1 | 141.6 | 112.9 | 72.2 | 73.8 | 75.4 | 77.1 | 78.8 |
| EBIT, % | -1.95 | 2.05 | 3.55 | 3.74 | 3.46 | 2.17 | 2.17 | 2.17 | 2.17 | 2.17 |
| Total Cash | 29.5 | 62.7 | 38.0 | 36.2 | 185.5 | 71.1 | 72.7 | 74.3 | 75.9 | 77.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 443.2 | 569.0 | 729.4 | 833.3 | 581.5 | 620.3 | 633.9 | 647.9 | 662.1 | 676.6 |
| Account Receivables, % | 14.54 | 18.06 | 20.66 | 22 | 17.84 | 18.62 | 18.62 | 18.62 | 18.62 | 18.62 |
| Inventories | 454.9 | 470.1 | 614.8 | 757.6 | 512.6 | 552.9 | 565.1 | 577.5 | 590.1 | 603.1 |
| Inventories, % | 14.93 | 14.92 | 17.42 | 20 | 15.73 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 |
| Accounts Payable | 454.2 | 634.8 | 714.2 | 691.1 | 588.0 | 610.1 | 623.5 | 637.2 | 651.2 | 665.4 |
| Accounts Payable, % | 14.9 | 20.15 | 20.23 | 18.25 | 18.04 | 18.31 | 18.31 | 18.31 | 18.31 | 18.31 |
| Capital Expenditure | -6.4 | -2.4 | -6.8 | -10.0 | -8.6 | -6.7 | -6.8 | -7.0 | -7.1 | -7.3 |
| Capital Expenditure, % | -0.20957 | -0.07499668 | -0.19403 | -0.26346 | -0.26244 | -0.2009 | -0.2009 | -0.2009 | -0.2009 | -0.2009 |
| Tax Rate, % | 22.82 | 22.82 | 22.82 | 22.82 | 22.82 | 22.82 | 22.82 | 22.82 | 22.82 | 22.82 |
| EBITAT | -65.7 | 50.9 | 93.7 | 104.4 | 87.1 | 58.4 | 59.7 | 61.0 | 62.4 | 63.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -480.6 | 121.6 | -109.1 | -146.6 | 500.2 | 26.0 | 72.4 | 74.0 | 75.7 | 77.3 |
| WACC, % | 10.46 | 10.2 | 10.15 | 10.14 | 10.18 | 10.23 | 10.23 | 10.23 | 10.23 | 10.23 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 237.3 | |||||||||
| Long Term Growth Rate, % | 1.00 | |||||||||
| Free cash flow (T + 1) | 78 | |||||||||
| Terminal Value | 846 | |||||||||
| Present Terminal Value | 520 | |||||||||
| Enterprise Value | 757 | |||||||||
| Net Debt | -31 | |||||||||
| Equity Value | 789 | |||||||||
| Diluted Shares Outstanding, MM | 25 | |||||||||
| Equity Value Per Share | 31.28 |
What You Will Get
- Real SCSC Financial Data: Pre-filled with ScanSource’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 ScanSource’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
- 🔍 Real-Life SCSC Financials: Pre-filled historical and projected data for ScanSource, Inc. (SCSC).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate ScanSource’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize ScanSource’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Obtain the pre-formatted Excel file containing ScanSource, Inc.'s (SCSC) financial data.
- Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various forecasts and evaluate results instantly.
- Make Decisions: Leverage the valuation outcomes to inform your investment approach.
Why Choose This Calculator for ScanSource, Inc. (SCSC)?
- Accurate Data: Up-to-date ScanSource financials provide dependable valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you from starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the industry.
- User-Friendly: Easy-to-navigate design and clear instructions make it accessible for all users.
Who Should Use This Product?
- Technology Students: Understand supply chain dynamics and apply them using real-world examples.
- Researchers: Utilize industry-specific models in your studies or publications.
- Investors: Validate your investment strategies and evaluate performance metrics for ScanSource, Inc. (SCSC).
- Market Analysts: Enhance your analysis with a tailored, ready-to-use financial model.
- Entrepreneurs: Discover how major players like ScanSource, Inc. (SCSC) navigate the technology distribution landscape.
What the Template Contains
- Pre-Filled Data: Contains ScanSource, Inc.'s historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC using custom inputs.
- Key Financial Ratios: Evaluate ScanSource, Inc.'s profitability, efficiency, and leverage.
- Customizable Inputs: Easily adjust revenue growth, margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing key valuation outcomes.
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.