|
Skyline Champion Corporation (Sky) DCF تقييم |
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
Skyline Champion Corporation (SKY) Bundle
قم بتحسين وقتك وتحسين الدقة من خلال حاسبة Skyline Champion Corporation (Sky) DCF! باستخدام بيانات حقيقية من بطل Skyline والافتراضات القابلة للتخصيص ، تمكنك هذه الأداة من التنبؤ وتحليل وتقييم Skyline Champion Corporation (Sky) كمستثمر خبير.
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 | 1,420.9 | 2,207.2 | 2,606.6 | 2,024.8 | 2,483.4 | 2,941.4 | 3,483.9 | 4,126.4 | 4,887.3 | 5,788.6 |
| Revenue Growth, % | 0 | 55.34 | 18.09 | -22.32 | 22.65 | 18.44 | 18.44 | 18.44 | 18.44 | 18.44 |
| EBITDA | 126.5 | 353.8 | 545.0 | 210.1 | 307.7 | 403.6 | 478.1 | 566.2 | 670.6 | 794.3 |
| EBITDA, % | 8.9 | 16.03 | 20.91 | 10.38 | 12.39 | 13.72 | 13.72 | 13.72 | 13.72 | 13.72 |
| Depreciation | 17.7 | 20.9 | 26.7 | 34.9 | 41.9 | 39.0 | 46.2 | 54.7 | 64.8 | 76.8 |
| Depreciation, % | 1.25 | 0.94852 | 1.03 | 1.72 | 1.69 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 |
| EBIT | 108.8 | 332.9 | 518.3 | 175.2 | 265.8 | 364.6 | 431.8 | 511.5 | 605.8 | 717.5 |
| EBIT, % | 7.65 | 15.08 | 19.88 | 8.65 | 10.7 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 |
| Total Cash | 262.6 | 435.4 | 747.5 | 495.1 | 610.3 | 681.9 | 807.6 | 956.6 | 1,133.0 | 1,341.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 57.5 | 90.5 | 67.3 | 64.6 | 84.1 | 101.8 | 120.6 | 142.8 | 169.2 | 200.4 |
| Account Receivables, % | 4.05 | 4.1 | 2.58 | 3.19 | 3.39 | 3.46 | 3.46 | 3.46 | 3.46 | 3.46 |
| Inventories | 166.1 | 241.3 | 202.2 | 318.7 | 360.6 | 356.8 | 422.6 | 500.5 | 592.8 | 702.1 |
| Inventories, % | 11.69 | 10.93 | 7.76 | 15.74 | 14.52 | 12.13 | 12.13 | 12.13 | 12.13 | 12.13 |
| Accounts Payable | 57.2 | 92.2 | 44.7 | 50.8 | 65.1 | 88.5 | 104.9 | 124.2 | 147.1 | 174.2 |
| Accounts Payable, % | 4.03 | 4.18 | 1.71 | 2.51 | 2.62 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 |
| Capital Expenditure | -8.0 | -32.0 | -52.2 | -52.9 | -50.5 | -51.0 | -60.4 | -71.5 | -84.7 | -100.3 |
| Capital Expenditure, % | -0.56416 | -1.45 | -2 | -2.61 | -2.03 | -1.73 | -1.73 | -1.73 | -1.73 | -1.73 |
| Tax Rate, % | 22.3 | 22.3 | 22.3 | 22.3 | 22.3 | 22.3 | 22.3 | 22.3 | 22.3 | 22.3 |
| EBITAT | 82.9 | 249.9 | 390.1 | 128.0 | 206.5 | 275.1 | 325.8 | 385.9 | 457.1 | 541.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -73.8 | 165.5 | 379.4 | 2.2 | 150.9 | 272.7 | 243.4 | 288.3 | 341.5 | 404.5 |
| WACC, % | 9.04 | 9.04 | 9.04 | 9.03 | 9.04 | 9.04 | 9.04 | 9.04 | 9.04 | 9.04 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,181.3 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 417 | |||||||||
| Terminal Value | 6,902 | |||||||||
| Present Terminal Value | 4,478 | |||||||||
| Enterprise Value | 5,659 | |||||||||
| Net Debt | -479 | |||||||||
| Equity Value | 6,139 | |||||||||
| Diluted Shares Outstanding, MM | 58 | |||||||||
| Equity Value Per Share | 105.71 |
What You Will Get
- Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Skyline Champion Corporation’s (SKY) financial data pre-loaded to facilitate your analysis.
- Automatic DCF Outputs: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional: A sleek Excel model that adjusts to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures.
- Instant DCF Calculation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages Skyline Champion Corporation's (SKY) actual financial data for realistic valuation results.
- Simplified Scenario Analysis: Easily evaluate various assumptions and analyze outcomes side by side.
- Efficiency Booster: Save time by avoiding the creation of intricate valuation models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based SKY DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model will automatically calculate Skyline Champion Corporation’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.
Why Choose This Calculator for Skyline Champion Corporation (SKY)?
- Precision: Utilizes accurate financial data specific to Skyline Champion Corporation.
- Adaptability: Created for users to easily adjust and test various inputs.
- Efficiency: Avoid the complexities of constructing a DCF model from the ground up.
- Expert-Level: Crafted with the expertise and usability expected at the CFO level.
- Intuitive: Simple to navigate, suitable for users without extensive financial modeling skills.
Who Should Use This Product?
- Finance Students: Master valuation methods and practice with real-world data related to Skyline Champion Corporation (SKY).
- Academics: Integrate professional valuation models into your teaching or research focused on the housing industry.
- Investors: Validate your investment strategies and evaluate the valuation metrics for Skyline Champion Corporation (SKY).
- Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for Skyline Champion Corporation (SKY).
- Small Business Owners: Discover how large public companies like Skyline Champion Corporation (SKY) are assessed and valued in the market.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Skyline Champion Corporation (SKY) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Skyline Champion Corporation (SKY).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.