|
DXP Enterprises, Inc. (DXPE) DCF -Bewertung
US | Industrials | Industrial - Distribution | 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
DXP Enterprises, Inc. (DXPE) Bundle
Entdecken Sie den wahren Wert von DXP Enterprises, Inc. (DXPE) mit unserem erweiterten DCF -Taschenrechner! Passen Sie kritische Annahmen an, erkunden Sie verschiedene Szenarien und bewerten Sie, wie unterschiedliche Änderungen die Bewertung von DXP Enterprises, Inc. (DXPE) beeinflussen - alles innerhalb einer einzelnen Excel -Vorlage.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,267.2 | 1,005.3 | 1,113.9 | 1,480.8 | 1,678.6 | 1,620.1 | 1,563.6 | 1,509.1 | 1,456.5 | 1,405.8 |
| Revenue Growth, % | 0 | -20.67 | 10.81 | 32.94 | 13.36 | -3.49 | -3.49 | -3.49 | -3.49 | -3.49 |
| EBITDA | 92.6 | -5.1 | 67.4 | 123.5 | 169.4 | 101.4 | 97.9 | 94.5 | 91.2 | 88.0 |
| EBITDA, % | 7.31 | -0.50325 | 6.05 | 8.34 | 10.09 | 6.26 | 6.26 | 6.26 | 6.26 | 6.26 |
| Depreciation | 25.2 | 22.7 | 27.1 | 28.5 | 30.1 | 33.7 | 32.5 | 31.4 | 30.3 | 29.2 |
| Depreciation, % | 1.99 | 2.26 | 2.44 | 1.92 | 1.79 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 |
| EBIT | 67.5 | -27.7 | 40.3 | 95.0 | 139.3 | 67.7 | 65.3 | 63.1 | 60.9 | 58.8 |
| EBIT, % | 5.32 | -2.76 | 3.62 | 6.42 | 8.3 | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 |
| Total Cash | 54.2 | 117.4 | 49.0 | 46.0 | 173.1 | 109.4 | 105.6 | 101.9 | 98.4 | 94.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 221.2 | 188.4 | 245.1 | 320.9 | 353.5 | 327.0 | 315.6 | 304.6 | 294.0 | 283.8 |
| Account Receivables, % | 17.46 | 18.74 | 22 | 21.67 | 21.06 | 20.19 | 20.19 | 20.19 | 20.19 | 20.19 |
| Inventories | 129.4 | 97.1 | 100.9 | 101.4 | 103.8 | 135.9 | 131.2 | 126.6 | 122.2 | 118.0 |
| Inventories, % | 10.21 | 9.66 | 9.06 | 6.85 | 6.18 | 8.39 | 8.39 | 8.39 | 8.39 | 8.39 |
| Accounts Payable | 63.7 | 64.8 | 77.8 | 92.8 | 96.5 | 98.8 | 95.3 | 92.0 | 88.8 | 85.7 |
| Accounts Payable, % | 5.02 | 6.45 | 6.99 | 6.27 | 5.75 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 |
| Capital Expenditure | -22.1 | -6.7 | -6.0 | -4.9 | -12.3 | -13.0 | -12.5 | -12.1 | -11.7 | -11.3 |
| Capital Expenditure, % | -1.75 | -0.6637 | -0.53855 | -0.33198 | -0.73055 | -0.80207 | -0.80207 | -0.80207 | -0.80207 | -0.80207 |
| Tax Rate, % | 20.84 | 20.84 | 20.84 | 20.84 | 20.84 | 20.84 | 20.84 | 20.84 | 20.84 | 20.84 |
| EBITAT | 52.1 | -17.0 | 34.6 | 69.4 | 110.3 | 51.0 | 49.2 | 47.5 | 45.9 | 44.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -231.8 | 65.3 | 8.3 | 31.7 | 96.8 | 68.3 | 81.9 | 79.0 | 76.3 | 73.6 |
| WACC, % | 10.67 | 10.28 | 10.89 | 10.57 | 10.72 | 10.63 | 10.63 | 10.63 | 10.63 | 10.63 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 282.4 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 76 | |||||||||
| Terminal Value | 1,069 | |||||||||
| Present Terminal Value | 645 | |||||||||
| Enterprise Value | 928 | |||||||||
| Net Debt | 403 | |||||||||
| Equity Value | 525 | |||||||||
| Diluted Shares Outstanding, MM | 18 | |||||||||
| Equity Value Per Share | 29.63 |
What You Will Get
- Editable Forecast Inputs: Effortlessly adjust key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: DXP Enterprises, Inc. (DXPE) financial data pre-loaded to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model designed 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 parameters such as revenue projections, EBITDA percentages, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
- High-Precision Accuracy: Leverages DXP Enterprises, Inc.'s (DXPE) actual financial data for credible valuation results.
- Effortless Scenario Analysis: Easily evaluate various assumptions and analyze their impacts.
- Efficiency Booster: Streamline the valuation process without the hassle of creating intricate models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based DXP Enterprises DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates DXP Enterprises' 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 DXP Enterprises, Inc. (DXPE)?
- Streamlined Processes: Eliminate the hassle of complex calculations – our solutions are ready for immediate use.
- Enhanced Precision: Access to accurate data and methodologies minimizes valuation discrepancies.
- Completely Adaptable: Modify our offerings to align with your specific needs and forecasts.
- User-Friendly: Intuitive visuals and outputs simplify the analysis of results.
- Preferred by Professionals: Crafted for industry experts who prioritize accuracy and efficiency.
Who Should Use DXP Enterprises, Inc. (DXPE)?
- Investors: Gain insights into the industrial sector with a reliable resource for evaluating DXP Enterprises, Inc. (DXPE).
- Financial Analysts: Streamline your analysis with comprehensive data and reports specifically for DXP Enterprises, Inc. (DXPE).
- Consultants: Easily tailor findings and insights from DXP Enterprises, Inc. (DXPE) for client strategies or presentations.
- Industry Enthusiasts: Enhance your knowledge of market trends and performance metrics related to DXP Enterprises, Inc. (DXPE).
- Educators and Students: Utilize DXP Enterprises, Inc. (DXPE) as a case study in finance and business courses.
What the Template Contains
- Pre-Filled DCF Model: DXP Enterprises, Inc. (DXPE)’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to DXP Enterprises, Inc. (DXPE).
- Financial Ratios: Evaluate DXP Enterprises, Inc. (DXPE)’s profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios for DXP Enterprises, Inc. (DXPE).
- Financial Statements: Annual and quarterly reports for DXP Enterprises, Inc. (DXPE) to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results for DXP Enterprises, Inc. (DXPE).
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.