![]() |
WESCO International ، Inc. (WCC) 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
WESCO International, Inc. (WCC) Bundle
استكشف النظرة المالية لـ Wesco International ، Inc. (WCC) مع حاسبة DCF سهلة الاستخدام! أدخل توقعاتك على النمو والهوامش والمصروفات لحساب القيمة الجوهرية لـ Wesco International ، Inc. (WCC) وتعزيز قرارات 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 | 12,326.0 | 18,217.5 | 21,420.1 | 22,385.2 | 21,818.8 | 25,492.7 | 29,785.2 | 34,800.4 | 40,660.2 | 47,506.6 |
Revenue Growth, % | 0 | 47.8 | 17.58 | 4.51 | -2.53 | 16.84 | 16.84 | 16.84 | 16.84 | 16.84 |
EBITDA | 471.0 | 1,048.5 | 1,610.1 | 1,562.6 | 1,499.1 | 1,577.7 | 1,843.4 | 2,153.8 | 2,516.5 | 2,940.2 |
EBITDA, % | 3.82 | 5.76 | 7.52 | 6.98 | 6.87 | 6.19 | 6.19 | 6.19 | 6.19 | 6.19 |
Depreciation | 121.6 | 198.6 | 179.0 | 181.3 | 183.2 | 232.6 | 271.7 | 317.5 | 371.0 | 433.4 |
Depreciation, % | 0.98653 | 1.09 | 0.83573 | 0.80991 | 0.83964 | 0.91234 | 0.91234 | 0.91234 | 0.91234 | 0.91234 |
EBIT | 349.4 | 850.0 | 1,431.1 | 1,381.3 | 1,315.9 | 1,345.2 | 1,571.7 | 1,836.3 | 2,145.5 | 2,506.8 |
EBIT, % | 2.83 | 4.67 | 6.68 | 6.17 | 6.03 | 5.28 | 5.28 | 5.28 | 5.28 | 5.28 |
Total Cash | 449.1 | 212.6 | 527.3 | 524.1 | 702.6 | 654.4 | 764.5 | 893.3 | 1,043.7 | 1,219.4 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 2,466.9 | 2,991.0 | 4,098.4 | 4,070.0 | 3,870.7 | 4,664.5 | 5,449.9 | 6,367.6 | 7,439.8 | 8,692.5 |
Account Receivables, % | 20.01 | 16.42 | 19.13 | 18.18 | 17.74 | 18.3 | 18.3 | 18.3 | 18.3 | 18.3 |
Inventories | 2,163.6 | 2,666.2 | 3,498.8 | 3,572.1 | 3,501.7 | 4,105.8 | 4,797.2 | 5,604.9 | 6,548.7 | 7,651.4 |
Inventories, % | 17.55 | 14.64 | 16.33 | 15.96 | 16.05 | 16.11 | 16.11 | 16.11 | 16.11 | 16.11 |
Accounts Payable | 1,707.3 | 2,140.3 | 2,728.2 | 2,431.5 | 2,670.6 | 3,132.5 | 3,659.9 | 4,276.2 | 4,996.2 | 5,837.5 |
Accounts Payable, % | 13.85 | 11.75 | 12.74 | 10.86 | 12.24 | 12.29 | 12.29 | 12.29 | 12.29 | 12.29 |
Capital Expenditure | -56.7 | -54.7 | -99.4 | -92.3 | -94.7 | -105.6 | -123.4 | -144.1 | -168.4 | -196.7 |
Capital Expenditure, % | -0.45977 | -0.30051 | -0.46411 | -0.41233 | -0.43403 | -0.41415 | -0.41415 | -0.41415 | -0.41415 | -0.41415 |
Tax Rate, % | 30.58 | 30.58 | 30.58 | 30.58 | 30.58 | 30.58 | 30.58 | 30.58 | 30.58 | 30.58 |
EBITAT | 286.1 | 679.8 | 1,083.4 | 1,065.9 | 913.5 | 1,033.4 | 1,207.5 | 1,410.8 | 1,648.3 | 1,925.9 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -2,572.2 | 229.8 | -189.1 | 813.3 | 1,510.8 | 224.4 | 406.5 | 475.0 | 555.0 | 648.4 |
WACC, % | 15.45 | 15.37 | 15.17 | 15.24 | 14.89 | 15.23 | 15.23 | 15.23 | 15.23 | 15.23 |
PV UFCF | ||||||||||
SUM PV UFCF | 1,445.4 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 661 | |||||||||
Terminal Value | 5,001 | |||||||||
Present Terminal Value | 2,462 | |||||||||
Enterprise Value | 3,908 | |||||||||
Net Debt | -68 | |||||||||
Equity Value | 3,976 | |||||||||
Diluted Shares Outstanding, MM | 51 | |||||||||
Equity Value Per Share | 78.57 |
What You Will Receive
- Authentic WESCO Data: Preloaded financials – encompassing revenue to EBIT – based on actual and forecasted figures.
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Adjustments: Automatic recalibrations to assess the effects of changes on WESCO’s fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and in-depth projections.
- Efficient and Precise: Eliminate the need to construct models from the ground up while ensuring accuracy and adaptability.
Key Features
- Customizable Financial Assumptions: Adjust key metrics such as revenue projections, operating margins, and capital investments.
- Instant DCF Valuation: Automatically computes intrinsic value, net present value (NPV), and additional financial metrics.
- High-Precision Accuracy: Incorporates WESCO International's real-time financial data for credible valuation results.
- Effortless Scenario Analysis: Evaluate various assumptions and analyze results with ease.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the prebuilt Excel template featuring WESCO International, Inc. (WCC) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key performance indicators.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including WESCO's intrinsic value.
- Step 5: Utilize the outputs to make informed investment choices or create detailed reports.
Why Choose WESCO International, Inc. (WCC)?
- Comprehensive Solutions: A wide range of products and services to meet all your electrical and industrial needs.
- Enhanced Efficiency: Streamlined processes and expert support help optimize your operations.
- Customizable Offerings: Tailor our solutions to fit your specific business requirements and objectives.
- User-Friendly Experience: Intuitive tools and resources make it easy to navigate and find what you need.
- Industry Expertise: Backed by years of experience, we deliver reliable service that professionals trust.
Who Should Use This Product?
- Investors: Accurately estimate WESCO International’s fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to WESCO (WCC).
- Consultants: Quickly customize the template for valuation reports tailored to WESCO (WCC) clients.
- Entrepreneurs: Acquire insights into financial modeling practices used by leading companies like WESCO (WCC).
- Educators: Employ it as a teaching resource to illustrate valuation methodologies relevant to WESCO (WCC).
What the Template Contains
- Pre-Filled Data: Includes WESCO International’s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze WESCO International’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation 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.