![]() |
Jack Henry & Associates, Inc. (JKHY) DCF -Bewertung
US | Technology | Information Technology Services | 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
Jack Henry & Associates, Inc. (JKHY) Bundle
Vereinfachen Sie Jack Henry & Associates, Inc. (JKHY) Bewertung mit diesem anpassbaren DCF -Taschenrechner! Mit echter Jack Henry & Associates, Inc. (JKHY) Finanzdaten und einstellbare Prognoseeingaben, Sie können Szenarien testen und Jack Henry aufdecken & Associates, Inc. (JKHY) Fairer Wert in Minuten.
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 | 1,697.1 | 1,758.2 | 1,942.9 | 2,077.7 | 2,215.5 | 2,368.9 | 2,532.8 | 2,708.0 | 2,895.4 | 3,095.8 |
Revenue Growth, % | 0 | 3.6 | 10.5 | 6.94 | 6.63 | 6.92 | 6.92 | 6.92 | 6.92 | 6.92 |
EBITDA | 460.0 | 398.7 | 652.3 | 680.4 | 714.3 | 702.8 | 751.4 | 803.4 | 859.0 | 918.5 |
EBITDA, % | 27.1 | 22.68 | 33.57 | 32.75 | 32.24 | 29.67 | 29.67 | 29.67 | 29.67 | 29.67 |
Depreciation | 289.6 | 297.9 | 177.6 | 190.7 | 199.9 | 290.7 | 310.8 | 332.3 | 355.3 | 379.9 |
Depreciation, % | 17.06 | 16.94 | 9.14 | 9.18 | 9.02 | 12.27 | 12.27 | 12.27 | 12.27 | 12.27 |
EBIT | 170.4 | 100.8 | 474.7 | 489.6 | 514.4 | 412.1 | 440.7 | 471.1 | 503.8 | 538.6 |
EBIT, % | 10.04 | 5.73 | 24.43 | 23.57 | 23.22 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 |
Total Cash | 213.3 | 51.0 | 48.8 | 12.2 | 38.3 | 96.2 | 102.8 | 109.9 | 117.6 | 125.7 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 300.9 | 306.6 | 348.1 | 388.0 | 333.0 | 411.2 | 439.6 | 470.1 | 502.6 | 537.4 |
Account Receivables, % | 17.73 | 17.44 | 17.92 | 18.67 | 15.03 | 17.36 | 17.36 | 17.36 | 17.36 | 17.36 |
Inventories | 38.2 | .0 | .0 | .0 | .0 | 10.7 | 11.4 | 12.2 | 13.0 | 13.9 |
Inventories, % | 2.25 | 0.0000000569 | 0.0000000515 | 0.0000000481 | 0 | 0.4506 | 0.4506 | 0.4506 | 0.4506 | 0.4506 |
Accounts Payable | 9.9 | 18.5 | 21.0 | 19.2 | 25.3 | 22.6 | 24.2 | 25.9 | 27.7 | 29.6 |
Accounts Payable, % | 0.58218 | 1.05 | 1.08 | 0.92198 | 1.14 | 0.95614 | 0.95614 | 0.95614 | 0.95614 | 0.95614 |
Capital Expenditure | -177.5 | -157.8 | -191.4 | -207.0 | -232.4 | -235.7 | -252.0 | -269.4 | -288.0 | -308.0 |
Capital Expenditure, % | -10.46 | -8.98 | -9.85 | -9.96 | -10.49 | -9.95 | -9.95 | -9.95 | -9.95 | -9.95 |
Tax Rate, % | 23.33 | 23.33 | 23.33 | 23.33 | 23.33 | 23.33 | 23.33 | 23.33 | 23.33 | 23.33 |
EBITAT | 132.7 | 79.0 | 364.7 | 378.3 | 394.4 | 318.9 | 341.0 | 364.6 | 389.8 | 416.8 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -84.6 | 260.2 | 312.0 | 320.3 | 422.9 | 282.5 | 372.2 | 398.0 | 425.5 | 454.9 |
WACC, % | 6.91 | 6.91 | 6.91 | 6.91 | 6.91 | 6.91 | 6.91 | 6.91 | 6.91 | 6.91 |
PV UFCF | ||||||||||
SUM PV UFCF | 1,567.0 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 464 | |||||||||
Terminal Value | 9,452 | |||||||||
Present Terminal Value | 6,768 | |||||||||
Enterprise Value | 8,335 | |||||||||
Net Debt | 171 | |||||||||
Equity Value | 8,164 | |||||||||
Diluted Shares Outstanding, MM | 73 | |||||||||
Equity Value Per Share | 111.79 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real JKHY financials.
- Real-World Data: Access to historical data and forward-looking estimates (highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly visualize the effects of your inputs on Jack Henry & Associates, Inc.’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Jack Henry & Associates, Inc. (JKHY).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Jack Henry & Associates, Inc. (JKHY).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring Jack Henry & Associates, Inc. (JKHY) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see updated results, including the intrinsic value of Jack Henry & Associates, Inc. (JKHY).
- Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.
Why Choose This Calculator for Jack Henry & Associates, Inc. (JKHY)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for JKHY.
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically determines Jack Henry's intrinsic value and Net Present Value.
- Data-Driven: Comes with historical and projected data for precise calculations.
- Expert-Level Tool: Perfect for financial analysts, investors, and business strategists focused on JKHY.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Jack Henry & Associates, Inc. (JKHY) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Jack Henry & Associates, Inc. (JKHY).
- Consultants: Deliver professional valuation insights on Jack Henry & Associates, Inc. (JKHY) to clients quickly and accurately.
- Business Owners: Understand how companies like Jack Henry & Associates, Inc. (JKHY) are valued to inform your own business strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Jack Henry & Associates, Inc. (JKHY).
What the Template Contains
- Pre-Filled DCF Model: Jack Henry & Associates, Inc.'s (JKHY) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Jack Henry & Associates, Inc.'s (JKHY) 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.