|
Onewater Marine Inc. (ONW) DCF -Bewertung
US | Consumer Cyclical | Auto - Recreational Vehicles | 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
OneWater Marine Inc. (ONEW) Bundle
Entdecken Sie die finanziellen Aussichten von OneWater Marine Inc. (ONW) mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Prognosen für Wachstum, Margen und Ausgaben ein, um den inneren Wert von Onewater Marine Inc. (ONW) zu berechnen und Ihren Investitionsansatz zu verfeinern.
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 | 1,023.0 | 1,228.2 | 1,744.8 | 1,936.3 | 1,772.6 | 2,059.1 | 2,391.9 | 2,778.5 | 3,227.5 | 3,749.2 |
| Revenue Growth, % | 0 | 20.06 | 42.06 | 10.97 | -8.45 | 16.16 | 16.16 | 16.16 | 16.16 | 16.16 |
| EBITDA | 91.9 | 158.4 | 230.0 | 43.9 | 87.0 | 174.0 | 202.1 | 234.7 | 272.7 | 316.7 |
| EBITDA, % | 8.99 | 12.9 | 13.18 | 2.27 | 4.91 | 8.45 | 8.45 | 8.45 | 8.45 | 8.45 |
| Depreciation | 3.2 | 5.4 | 16.3 | 26.8 | 22.2 | 17.8 | 20.7 | 24.0 | 27.9 | 32.4 |
| Depreciation, % | 0.3176 | 0.44056 | 0.93396 | 1.38 | 1.25 | 0.86546 | 0.86546 | 0.86546 | 0.86546 | 0.86546 |
| EBIT | 88.7 | 153.0 | 213.7 | 17.1 | 64.8 | 156.1 | 181.4 | 210.7 | 244.7 | 284.3 |
| EBIT, % | 8.67 | 12.46 | 12.25 | 0.88385 | 3.66 | 7.58 | 7.58 | 7.58 | 7.58 | 7.58 |
| Total Cash | 66.1 | 62.6 | 42.1 | 84.6 | 16.8 | 79.4 | 92.3 | 107.2 | 124.5 | 144.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 18.5 | 30.8 | 61.7 | 117.6 | 75.8 | 75.0 | 87.1 | 101.1 | 117.5 | 136.5 |
| Account Receivables, % | 1.81 | 2.51 | 3.53 | 6.07 | 4.28 | 3.64 | 3.64 | 3.64 | 3.64 | 3.64 |
| Inventories | 150.1 | 143.9 | 373.0 | 609.6 | 590.8 | 463.6 | 538.6 | 625.6 | 726.7 | 844.2 |
| Inventories, % | 14.68 | 11.71 | 21.38 | 31.48 | 33.33 | 22.52 | 22.52 | 22.52 | 22.52 | 22.52 |
| Accounts Payable | 12.8 | 18.1 | 27.3 | 27.1 | 32.1 | 30.9 | 35.9 | 41.7 | 48.4 | 56.2 |
| Accounts Payable, % | 1.25 | 1.47 | 1.56 | 1.4 | 1.81 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
| Capital Expenditure | -6.3 | -9.9 | -15.6 | -24.1 | -25.9 | -20.7 | -24.0 | -27.9 | -32.4 | -37.7 |
| Capital Expenditure, % | -0.61673 | -0.80573 | -0.89688 | -1.24 | -1.46 | -1 | -1 | -1 | -1 | -1 |
| Tax Rate, % | 9.92 | 9.92 | 9.92 | 9.92 | 9.92 | 9.92 | 9.92 | 9.92 | 9.92 | 9.92 |
| EBITAT | 78.5 | 125.2 | 142.9 | 15.5 | 58.4 | 130.5 | 151.6 | 176.1 | 204.6 | 237.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -80.4 | 120.0 | -107.2 | -274.5 | 120.1 | 254.5 | 66.2 | 77.0 | 89.4 | 103.8 |
| WACC, % | 8.17 | 7.79 | 6.94 | 8.3 | 8.26 | 7.89 | 7.89 | 7.89 | 7.89 | 7.89 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 491.1 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 104 | |||||||||
| Terminal Value | 1,412 | |||||||||
| Present Terminal Value | 965 | |||||||||
| Enterprise Value | 1,457 | |||||||||
| Net Debt | 991 | |||||||||
| Equity Value | 465 | |||||||||
| Diluted Shares Outstanding, MM | 15 | |||||||||
| Equity Value Per Share | 31.91 |
What You Will Get
- Real ONEW Financial Data: Pre-filled with OneWater Marine Inc.'s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See OneWater Marine Inc.'s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Real-Life ONEW Data: Pre-filled with OneWater Marine Inc.'s historical financials and forward-looking projections.
- Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures according to your needs.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Testing: Create multiple forecast scenarios to evaluate different valuation outcomes.
- User-Friendly Design: Intuitive, organized, and tailored for both professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review OneWater Marine Inc.'s pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the results and leverage the findings for investment decisions.
Why Choose This Calculator for OneWater Marine Inc. (ONEW)?
- Comprehensive Tool: Offers DCF, WACC, and financial ratio analyses all in one convenient platform.
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- Detailed Insights: Automatically computes OneWater Marine's intrinsic value and Net Present Value.
- Preloaded Data: Features historical and projected data for precise analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focused on OneWater Marine Inc. (ONEW).
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling OneWater Marine Inc. (ONEW) stock.
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for OneWater Marine Inc. (ONEW).
- Consultants: Provide clients with precise valuation insights regarding OneWater Marine Inc. (ONEW) efficiently.
- Business Owners: Gain insights into how companies like OneWater Marine Inc. (ONEW) are valued to inform your own business strategies.
- Finance Students: Explore valuation methodologies using real-world data and case studies related to OneWater Marine Inc. (ONEW).
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations for OneWater Marine Inc. (ONEW).
- Real-World Data: OneWater Marine’s historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
- Financial Statements: Full annual and quarterly breakdowns for deeper insights into OneWater Marine Inc. (ONEW).
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to OneWater Marine Inc. (ONEW).
- Dashboard with Visual Outputs: Charts and tables for clear, actionable results tailored to OneWater Marine Inc. (ONEW).
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.