Espey Mfg. & Electronics Corp. (ESP) DCF Valuation

Espey Mfg. & Electronics Corp. (ESP) DCF Valuation

US | Industrials | Electrical Equipment & Parts | AMEX
Espey Mfg. & Electronics Corp. (ESP) DCF Valuation
  • ✓ 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

Espey Mfg. & Electronics Corp. (ESP) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Explore the financial future of Espey Mfg. & Electronics Corp. (ESP) using our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Espey Mfg. & Electronics Corp. (ESP) and inform your investment decisions.


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 31.5 27.7 32.1 35.6 38.7 41.0 43.4 45.9 48.6 51.5
Revenue Growth, % 0 -12.03 15.76 10.86 8.83 5.86 5.86 5.86 5.86 5.86
EBITDA 1.7 .1 2.0 4.8 7.0 3.6 3.8 4.0 4.2 4.5
EBITDA, % 5.52 0.33775 6.3 13.44 18.05 8.73 8.73 8.73 8.73 8.73
Depreciation .6 .5 .5 .5 .5 .6 .7 .7 .8 .8
Depreciation, % 1.8 1.87 1.54 1.36 1.17 1.55 1.55 1.55 1.55 1.55
EBIT 1.2 -.4 1.5 4.3 6.5 2.9 3.1 3.3 3.5 3.7
EBIT, % 3.72 -1.54 4.76 12.08 16.88 7.18 7.18 7.18 7.18 7.18
Total Cash 10.5 9.9 11.8 14.7 23.2 17.0 18.0 19.0 20.2 21.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 9.0 5.6 5.7 5.8 6.6
Account Receivables, % 28.59 20.2 17.86 16.27 17.13
Inventories 14.8 18.8 18.6 19.9 19.2 22.8 24.1 25.6 27.0 28.6
Inventories, % 46.91 67.76 57.81 55.88 49.68 55.61 55.61 55.61 55.61 55.61
Accounts Payable 2.9 2.7 2.1 1.2 3.8 3.2 3.3 3.5 3.7 4.0
Accounts Payable, % 9.08 9.8 6.48 3.41 9.68 7.69 7.69 7.69 7.69 7.69
Capital Expenditure -.2 .0 -.3 -.5 -5.2 -1.4 -1.4 -1.5 -1.6 -1.7
Capital Expenditure, % -0.68014 -0.15704 -0.94553 -1.44 -13.33 -3.31 -3.31 -3.31 -3.31 -3.31
Tax Rate, % 20.29 20.29 20.29 20.29 20.29 20.29 20.29 20.29 20.29 20.29
EBITAT 1.0 -.2 1.2 3.4 5.2 2.2 2.3 2.5 2.6 2.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -19.5 -.5 .9 1.1 2.8 -4.2 -.1 -.1 -.1 -.1
WACC, % 5.39 5.39 5.39 5.39 5.39 5.39 5.39 5.39 5.39 5.39
PV UFCF
SUM PV UFCF -4.2
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 0
Terminal Value -1
Present Terminal Value -1
Enterprise Value -5
Net Debt -4
Equity Value -1
Diluted Shares Outstanding, MM 3
Equity Value Per Share -0.35

What You Will Get

  • Editable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Espey Mfg. & Electronics Corp. (ESP) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.

Key Features

  • Accurate Financial Data: Gain access to reliable historical data and future forecasts for Espey Mfg. & Electronics Corp. (ESP).
  • Tailored Forecast Inputs: Modify highlighted cells for parameters such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: View easy-to-understand charts and summaries to interpret your valuation findings.
  • Designed for All Users: A user-friendly layout suitable for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for Espey Mfg. & Electronics Corp. (ESP).
  2. Step 2: Review the pre-filled financial data and forecasts for Espey Mfg. & Electronics Corp. (ESP).
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose This Calculator for Espey Mfg. & Electronics Corp. (ESP)?

  • Designed for Industry Experts: A specialized tool utilized by engineers, financial analysts, and project managers.
  • Comprehensive Data: Espey’s historical and projected financials are preloaded for precise analysis.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance simplifies the calculation process.

Who Should Use This Product?

  • Engineering Students: Explore manufacturing processes and apply theoretical knowledge to real-world scenarios.
  • Researchers: Utilize advanced models in studies related to electronics manufacturing and innovation.
  • Investors: Evaluate your investment strategies and assess the performance of Espey Mfg. & Electronics Corp. (ESP).
  • Industry Analysts: Enhance your analysis with a comprehensive, customizable financial model specific to the electronics sector.
  • Entrepreneurs: Understand how established companies like Espey Mfg. & Electronics Corp. (ESP) navigate market challenges.

What the Template Contains

  • Pre-Filled DCF Model: Espey Mfg. & Electronics Corp.'s (ESP) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Espey Mfg. & Electronics Corp.'s (ESP) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

Es wurden keine passenden Produkte gefunden.