|
Jeld-Wen Holding, Inc. (JELD) DCF-Bewertung
US | Industrials | Construction | 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
JELD-WEN Holding, Inc. (JELD) Bundle
Entdecken Sie die finanziellen Aussichten von Jeld-Wen Holding, Inc. (JELD) mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Prognosen für Wachstum, Gewinnmargen und Ausgaben ein, um den inneren Wert von JELD zu berechnen und Ihre Anlagestrategie zu verbessern.
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 | 4,235.7 | 4,771.7 | 5,129.2 | 4,304.3 | 3,775.6 | 3,698.0 | 3,622.0 | 3,547.6 | 3,474.7 | 3,403.3 |
| Revenue Growth, % | 0 | 12.65 | 7.49 | -16.08 | -12.28 | -2.05 | -2.05 | -2.05 | -2.05 | -2.05 |
| EBITDA | 326.1 | 418.1 | 250.3 | 302.7 | 22.2 | 214.2 | 209.8 | 205.5 | 201.3 | 197.1 |
| EBITDA, % | 7.7 | 8.76 | 4.88 | 7.03 | 0.58812 | 5.79 | 5.79 | 5.79 | 5.79 | 5.79 |
| Depreciation | 134.6 | 137.2 | 131.8 | 140.2 | 125.8 | 112.5 | 110.2 | 107.9 | 105.7 | 103.5 |
| Depreciation, % | 3.18 | 2.88 | 2.57 | 3.26 | 3.33 | 3.04 | 3.04 | 3.04 | 3.04 | 3.04 |
| EBIT | 191.5 | 280.8 | 118.6 | 162.5 | -103.6 | 101.7 | 99.6 | 97.6 | 95.6 | 93.6 |
| EBIT, % | 4.52 | 5.89 | 2.31 | 3.78 | -2.74 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 |
| Total Cash | 735.8 | 395.6 | 219.4 | 288.3 | 150.3 | 300.4 | 294.2 | 288.2 | 282.3 | 276.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 477.5 | 552.0 | 544.5 | 516.7 | 388.4 | 412.3 | 403.8 | 395.6 | 387.4 | 379.5 |
| Account Receivables, % | 11.27 | 11.57 | 10.62 | 12 | 10.29 | 11.15 | 11.15 | 11.15 | 11.15 | 11.15 |
| Inventories | 512.2 | 616.0 | 666.5 | 481.5 | 460.1 | 453.9 | 444.6 | 435.4 | 426.5 | 417.7 |
| Inventories, % | 12.09 | 12.91 | 12.99 | 11.19 | 12.19 | 12.27 | 12.27 | 12.27 | 12.27 | 12.27 |
| Accounts Payable | 269.9 | 418.8 | 287.0 | 269.3 | 264.9 | 251.6 | 246.4 | 241.4 | 236.4 | 231.5 |
| Accounts Payable, % | 6.37 | 8.78 | 5.59 | 6.26 | 7.02 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 |
| Capital Expenditure | -96.9 | -99.7 | -92.2 | -110.9 | -173.7 | -98.8 | -96.7 | -94.7 | -92.8 | -90.9 |
| Capital Expenditure, % | -2.29 | -2.09 | -1.8 | -2.58 | -4.6 | -2.67 | -2.67 | -2.67 | -2.67 | -2.67 |
| Tax Rate, % | -10.66 | -10.66 | -10.66 | -10.66 | -10.66 | -10.66 | -10.66 | -10.66 | -10.66 | -10.66 |
| EBITAT | 150.3 | 231.9 | 68.6 | 114.6 | -114.6 | 79.2 | 77.6 | 76.0 | 74.4 | 72.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -531.8 | 240.0 | -66.6 | 339.2 | -17.3 | 61.9 | 103.7 | 101.6 | 99.5 | 97.4 |
| WACC, % | 19.83 | 20.29 | 17.53 | 18.94 | 22.24 | 19.76 | 19.76 | 19.76 | 19.76 | 19.76 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 271.0 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 100 | |||||||||
| Terminal Value | 599 | |||||||||
| Present Terminal Value | 243 | |||||||||
| Enterprise Value | 514 | |||||||||
| Net Debt | -14 | |||||||||
| Equity Value | 528 | |||||||||
| Diluted Shares Outstanding, MM | 85 | |||||||||
| Equity Value Per Share | 6.24 |
What You Will Receive
- Adjustable Forecast Inputs: Seamlessly modify key assumptions (growth %, profit margins, WACC) to explore various scenarios.
- Real-World Financial Data: JELD-WEN’s financial information pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional Design: A sophisticated Excel model tailored to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA margin, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and other financial metrics.
- High-Precision Accuracy: Leverages JELD-WEN’s actual financial data for dependable valuation results.
- Simplified Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download: Obtain the pre-prepared Excel file containing JELD-WEN's financial data.
- Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations adjust in real-time.
- Test Scenarios: Generate various projections and compare results instantly.
- Make Decisions: Utilize the valuation findings to inform your investment strategy.
Why Choose JELD-WEN Holding, Inc. (JELD)?
- Time Efficiency: Skip the hassle of building from scratch – our solutions are ready for immediate use.
- Enhanced Precision: Dependable data and formulas minimize valuation errors.
- Fully Adaptable: Customize our offerings to align with your specific assumptions and forecasts.
- Intuitive Insights: User-friendly charts and outputs facilitate straightforward analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize accuracy and functionality.
Who Should Use This Product?
- Investors: Accurately assess JELD-WEN’s fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis.
- Consultants: Efficiently customize the template for valuation reports tailored to clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by industry leaders.
- Educators: Employ it as a teaching resource to illustrate valuation methodologies.
What the Template Contains
- Pre-Filled DCF Model: JELD-WEN’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate JELD-WEN’s 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.
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.