|
Barnes & Noble Education, Inc. (BNED) DCF -Bewertung |
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
Barnes & Noble Education, Inc. (BNED) Bundle
Unser (BNED) DCF -Taschenrechner wurde für die Genauigkeit entwickelt, die Ihnen Barnes bewerten kann & Die Bewertung von Noble Education, Inc. unter Verwendung realer Finanzdaten und vollständiger Flexibilität, um alle wesentlichen Parameter für verbesserte Prognosen zu ändern.
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 | 1,851.1 | 1,433.9 | 1,531.4 | 1,543.2 | 1,567.1 | 1,627.1 | 1,689.4 | 1,754.1 | 1,821.2 | 1,890.9 |
| Revenue Growth, % | 0 | -22.54 | 6.8 | 0.77106 | 1.55 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 |
| EBITDA | 23.2 | -118.2 | -18.1 | -24.3 | 18.6 | -27.8 | -28.9 | -30.0 | -31.2 | -32.4 |
| EBITDA, % | 1.25 | -8.24 | -1.18 | -1.57 | 1.19 | -1.71 | -1.71 | -1.71 | -1.71 | -1.71 |
| Depreciation | 65.9 | 58.0 | 42.5 | 42.2 | 40.6 | 51.1 | 53.1 | 55.1 | 57.2 | 59.4 |
| Depreciation, % | 3.56 | 4.05 | 2.78 | 2.73 | 2.59 | 3.14 | 3.14 | 3.14 | 3.14 | 3.14 |
| EBIT | -42.8 | -176.2 | -60.6 | -66.4 | -21.9 | -79.0 | -82.0 | -85.1 | -88.4 | -91.8 |
| EBIT, % | -2.31 | -12.29 | -3.96 | -4.31 | -1.4 | -4.85 | -4.85 | -4.85 | -4.85 | -4.85 |
| Total Cash | 8.2 | 8.0 | 10.4 | 14.2 | 10.5 | 10.6 | 11.1 | 11.5 | 11.9 | 12.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 90.9 | 118.2 | 133.7 | 90.2 | 102.8 | 111.6 | 115.8 | 120.3 | 124.9 | 129.7 |
| Account Receivables, % | 4.91 | 8.24 | 8.73 | 5.84 | 6.56 | 6.86 | 6.86 | 6.86 | 6.86 | 6.86 |
| Inventories | 469.6 | 309.8 | 323.5 | 353.3 | 377.0 | 374.4 | 388.7 | 403.6 | 419.1 | 435.1 |
| Inventories, % | 25.37 | 21.61 | 21.12 | 22.9 | 24.06 | 23.01 | 23.01 | 23.01 | 23.01 | 23.01 |
| Accounts Payable | 143.7 | 137.6 | 182.6 | 267.9 | 299.2 | 213.9 | 222.1 | 230.6 | 239.4 | 248.6 |
| Accounts Payable, % | 7.76 | 9.59 | 11.92 | 17.36 | 19.09 | 13.15 | 13.15 | 13.15 | 13.15 | 13.15 |
| Capital Expenditure | -36.2 | -37.2 | -43.5 | -25.1 | -14.1 | -32.3 | -33.5 | -34.8 | -36.1 | -37.5 |
| Capital Expenditure, % | -1.96 | -2.6 | -2.84 | -1.63 | -0.89782 | -1.98 | -1.98 | -1.98 | -1.98 | -1.98 |
| Tax Rate, % | -1.47 | -1.47 | -1.47 | -1.47 | -1.47 | -1.47 | -1.47 | -1.47 | -1.47 | -1.47 |
| EBITAT | -32.6 | -126.0 | -53.8 | -75.9 | -22.3 | -68.9 | -71.6 | -74.3 | -77.1 | -80.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -419.7 | 21.2 | -39.0 | 40.1 | -.9 | -141.5 | -62.4 | -64.8 | -67.3 | -69.9 |
| WACC, % | 9.05 | 8.77 | 9.8 | 10.47 | 10.47 | 9.71 | 9.71 | 9.71 | 9.71 | 9.71 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -320.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -71 | |||||||||
| Terminal Value | -924 | |||||||||
| Present Terminal Value | -581 | |||||||||
| Enterprise Value | -902 | |||||||||
| Net Debt | 430 | |||||||||
| Equity Value | -1,332 | |||||||||
| Diluted Shares Outstanding, MM | 27 | |||||||||
| Equity Value Per Share | -50.03 |
What You Will Get
- Pre-Filled Financial Model: Barnes & Noble Education's actual data facilitates accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
- Instant Calculations: Real-time updates allow you to see results as you make adjustments.
- Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
- Customizable and Reusable: Designed for versatility, enabling repeated use for comprehensive forecasts.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Barnes & Noble Education, Inc. (BNED).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to BNED.
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates relevant to Barnes & Noble Education.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for Barnes & Noble Education, Inc. (BNED).
- Intuitive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring Barnes & Noble Education, Inc. (BNED) data.
- Step 2: Navigate through 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: Immediately see the recalculated results, including the intrinsic value of Barnes & Noble Education, Inc. (BNED).
- Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.
Why Choose This Calculator for Barnes & Noble Education, Inc. (BNED)?
- Accuracy: Utilizes authentic Barnes & Noble Education financials for reliable data.
- Flexibility: Tailored for users to experiment and adjust inputs with ease.
- Time-Saving: Eliminate the need to construct a DCF model from the ground up.
- Professional-Grade: Crafted with the precision and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling knowledge.
Who Should Use This Product?
- Investors: Accurately evaluate Barnes & Noble Education’s fair value before making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to BNED.
- Consultants: Easily customize the template for valuation reports tailored to clients in the education sector.
- Entrepreneurs: Gain valuable insights into financial modeling practices employed by leading educational companies.
- Educators: Employ it as a teaching resource to illustrate various valuation methodologies.
What the Template Contains
- Pre-Filled Data: Includes Barnes & Noble Education'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 Barnes & Noble Education'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.