|
Hubbell Incorporated (HUBB) DCF -Bewertung
US | Industrials | Electrical Equipment & Parts | NYSE
|
- ✓ 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
Hubbell Incorporated (HUBB) Bundle
Vereinfachen Sie die Bewertung der Hubbell Incorporated (HUBB) mit diesem anpassbaren DCF -Taschenrechner! Mit Real Hubbell Incorporated (HUBB) Finanzdaten und einstellbaren Prognoseeingaben können Sie Szenarien testen und Hubbell Incorporated (HUBB) in Minuten aufdecken.
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 | 4,186.0 | 4,194.1 | 4,947.9 | 5,372.9 | 5,628.5 | 6,071.9 | 6,550.3 | 7,066.3 | 7,623.0 | 8,223.6 |
| Revenue Growth, % | 0 | 0.1935 | 17.97 | 8.59 | 4.76 | 7.88 | 7.88 | 7.88 | 7.88 | 7.88 |
| EBITDA | 671.4 | 661.0 | 854.3 | 1,169.7 | 1,291.2 | 1,138.8 | 1,228.5 | 1,325.3 | 1,429.7 | 1,542.4 |
| EBITDA, % | 16.04 | 15.76 | 17.27 | 21.77 | 22.94 | 18.76 | 18.76 | 18.76 | 18.76 | 18.76 |
| Depreciation | 143.8 | 147.0 | 145.7 | 149.7 | 212.1 | 199.6 | 215.4 | 232.3 | 250.6 | 270.4 |
| Depreciation, % | 3.44 | 3.5 | 2.94 | 2.79 | 3.77 | 3.29 | 3.29 | 3.29 | 3.29 | 3.29 |
| EBIT | 527.6 | 514.0 | 708.6 | 1,020.0 | 1,079.1 | 939.2 | 1,013.2 | 1,093.0 | 1,179.1 | 1,272.0 |
| EBIT, % | 12.6 | 12.26 | 14.32 | 18.98 | 19.17 | 15.47 | 15.47 | 15.47 | 15.47 | 15.47 |
| Total Cash | 268.9 | 295.6 | 454.8 | 348.7 | 345.0 | 428.5 | 462.2 | 498.6 | 537.9 | 580.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 531.6 | 675.3 | 741.6 | 785.4 | 756.0 | 872.4 | 941.1 | 1,015.3 | 1,095.3 | 1,181.5 |
| Account Receivables, % | 12.7 | 16.1 | 14.99 | 14.62 | 13.43 | 14.37 | 14.37 | 14.37 | 14.37 | 14.37 |
| Inventories | 607.3 | 662.1 | 740.7 | 832.9 | 841.8 | 919.6 | 992.0 | 1,070.2 | 1,154.5 | 1,245.4 |
| Inventories, % | 14.51 | 15.79 | 14.97 | 15.5 | 14.96 | 15.14 | 15.14 | 15.14 | 15.14 | 15.14 |
| Accounts Payable | 339.2 | 532.8 | 529.9 | 563.5 | 541.7 | 627.0 | 676.4 | 729.6 | 787.1 | 849.1 |
| Accounts Payable, % | 8.1 | 12.7 | 10.71 | 10.49 | 9.62 | 10.33 | 10.33 | 10.33 | 10.33 | 10.33 |
| Capital Expenditure | -88.4 | -90.2 | -129.3 | -165.7 | -180.4 | -159.9 | -172.5 | -186.1 | -200.7 | -216.5 |
| Capital Expenditure, % | -2.11 | -2.15 | -2.61 | -3.08 | -3.21 | -2.63 | -2.63 | -2.63 | -2.63 | -2.63 |
| Tax Rate, % | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 |
| EBITAT | 408.6 | 447.1 | 588.8 | 788.2 | 834.9 | 755.4 | 814.9 | 879.1 | 948.3 | 1,023.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -335.7 | 499.0 | 457.4 | 669.8 | 865.3 | 686.3 | 766.0 | 826.4 | 891.5 | 961.7 |
| WACC, % | 7.97 | 8 | 7.98 | 7.96 | 7.96 | 7.98 | 7.98 | 7.98 | 7.98 | 7.98 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,260.1 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 1,000 | |||||||||
| Terminal Value | 25,159 | |||||||||
| Present Terminal Value | 17,142 | |||||||||
| Enterprise Value | 20,403 | |||||||||
| Net Debt | 1,391 | |||||||||
| Equity Value | 19,012 | |||||||||
| Diluted Shares Outstanding, MM | 54 | |||||||||
| Equity Value Per Share | 352.08 |
What You Will Get
- Real Hubbell Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Hubbell Incorporated (HUBB).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis needs.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Hubbell’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specific to Hubbell Incorporated (HUBB).
- Time-Saving and Accurate: Skip building models from scratch while ensuring precision and flexibility in your financial assessments.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as revenue growth, operating margins, and capital investments.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and various financial metrics in real-time.
- High-Precision Accuracy: Leverages Hubbell's (HUBB) actual financial data for dependable valuation results.
- Effortless Scenario Analysis: Evaluate diverse assumptions and easily compare results.
- Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.
How It Works
- Download the Template: Get instant access to the Excel-based HUBB DCF Calculator.
- Input Your Assumptions: Adjust the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically updates Hubbell’s intrinsic value.
- Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
- Analyze and Decide: Use the results to guide your investment or financial analysis.
Why Choose This Calculator for Hubbell Incorporated (HUBB)?
- Accurate Data: Access to real Hubbell financials ensures trustworthy valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Ready-made calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the field.
- User-Friendly: Easy-to-navigate layout and clear instructions simplify the process for all users.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Hubbell Incorporated (HUBB) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Hubbell Incorporated (HUBB).
- Consultants: Deliver professional valuation insights on Hubbell Incorporated (HUBB) to clients quickly and accurately.
- Business Owners: Understand how companies like Hubbell Incorporated (HUBB) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Hubbell Incorporated (HUBB).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Hubbell Incorporated (HUBB) 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 Hubbell Incorporated (HUBB).
- 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.