Itron, Inc. (ITRI) DCF Valuation

Itron, Inc. (ITRI) DCF -Bewertung

US | Technology | Hardware, Equipment & Parts | NASDAQ
Itron, Inc. (ITRI) 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

Itron, Inc. (ITRI) Bundle

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

TOTAL:

Vereinfachen Sie die Bewertung der ITRON, ITRI (ITRI) mit diesem anpassbaren DCF -Taschenrechner! Mit Real Itron, Inc. (ITRI) Financials und einstellbaren Prognoseeingaben können Sie Szenarien testen und ITRI, ITRI (ITRI) 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 2,173.4 1,981.6 1,795.6 2,173.6 2,440.8 2,533.2 2,629.1 2,728.6 2,831.8 2,939.0
Revenue Growth, % 0 -8.82 -9.39 21.06 12.29 3.78 3.78 3.78 3.78 3.78
EBITDA 96.1 7.1 57.7 191.5 356.2 159.1 165.1 171.3 177.8 184.6
EBITDA, % 4.42 0.35699 3.22 8.81 14.59 6.28 6.28 6.28 6.28 6.28
Depreciation 115.5 101.3 66.8 55.8 56.3 96.3 100.0 103.8 107.7 111.8
Depreciation, % 5.31 5.11 3.72 2.57 2.31 3.8 3.8 3.8 3.8 3.8
EBIT -19.4 -94.2 -9.0 135.7 299.9 62.7 65.1 67.6 70.1 72.8
EBIT, % -0.89143 -4.75 -0.50229 6.24 12.29 2.48 2.48 2.48 2.48 2.48
Total Cash 206.9 162.6 202.0 302.0 1,051.2 435.4 451.9 469.0 486.7 505.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 369.8 298.5 280.4 303.8 350.5
Account Receivables, % 17.02 15.06 15.62 13.98 14.36
Inventories 182.4 165.8 228.7 283.7 270.7 271.8 282.0 292.7 303.8 315.3
Inventories, % 8.39 8.37 12.74 13.05 11.09 10.73 10.73 10.73 10.73 10.73
Accounts Payable 215.6 193.1 237.2 199.5 144.9 243.2 252.4 261.9 271.8 282.1
Accounts Payable, % 9.92 9.75 13.21 9.18 5.94 9.6 9.6 9.6 9.6 9.6
Capital Expenditure -46.2 -34.7 -19.7 -26.9 .0 -31.5 -32.7 -33.9 -35.2 -36.5
Capital Expenditure, % -2.13 -1.75 -1.1 -1.24 0 -1.24 -1.24 -1.24 -1.24 -1.24
Tax Rate, % 15.97 15.97 15.97 15.97 15.97 15.97 15.97 15.97 15.97 15.97
EBITAT -19.5 -59.6 -5.5 103.3 252.0 48.2 50.0 51.9 53.9 55.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -286.8 72.5 40.7 16.1 220.0 175.5 101.7 105.5 109.5 113.6
WACC, % 10.9 10.79 10.78 10.82 10.85 10.83 10.83 10.83 10.83 10.83
PV UFCF
SUM PV UFCF 459.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 118
Terminal Value 1,731
Present Terminal Value 1,036
Enterprise Value 1,495
Net Debt -894
Equity Value 2,388
Diluted Shares Outstanding, MM 46
Equity Value Per Share 51.71

What You Will Receive

  • Authentic Itron Data: Preloaded financials – including revenue and EBIT – derived from actual and projected figures.
  • Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • Immediate Valuation Updates: Automatic recalculations to assess the impact of changes on Itron’s fair value.
  • Flexible Excel Template: Designed for quick modifications, scenario analysis, and detailed forecasts.
  • Efficient and Precise: Avoid building models from the ground up while ensuring accuracy and adaptability.

Key Features

  • Comprehensive Itron Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells for factors like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help you visualize your valuation outcomes.
  • Suitable for All Levels: A straightforward, intuitive design tailored for investors, CFOs, and consultants.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Itron, Inc.'s (ITRI) data.
  • Step 2: Review the pre-filled sheets and familiarize yourself with the critical metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Itron, Inc.'s (ITRI) intrinsic value.
  • Step 5: Make informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Itron, Inc. (ITRI)?

  • User-Friendly Interface: Perfect for both novice and seasoned users.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Valuation: Instantly see how changes affect Itron’s valuation.
  • Pre-Loaded Data: Comes with Itron’s actual financial metrics for immediate use.
  • Preferred by Experts: Widely utilized by analysts and investors for strategic decision-making.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions regarding investments in Itron, Inc. (ITRI).
  • Financial Analysts: Enhance valuation accuracy with comprehensive financial models tailored for Itron, Inc. (ITRI).
  • Consultants: Provide clients with expert valuation analyses of Itron, Inc. (ITRI) efficiently and effectively.
  • Business Owners: Learn how companies like Itron, Inc. (ITRI) are valued to inform your business strategies.
  • Finance Students: Explore valuation methodologies using practical examples from Itron, Inc. (ITRI).

What the Template Contains

  • Pre-Filled DCF Model: Itron, Inc.'s (ITRI) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored for Itron, Inc. (ITRI).
  • Financial Ratios: Assess Itron, Inc.'s (ITRI) profitability, leverage, and efficiency metrics.
  • Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX to align with your scenarios for Itron, Inc. (ITRI).
  • Financial Statements: Access annual and quarterly reports for comprehensive analysis of Itron, Inc. (ITRI).
  • Interactive Dashboard: Effortlessly visualize key valuation metrics and results for Itron, Inc. (ITRI).


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.

Es wurden keine passenden Produkte gefunden.