|
PJT Partners Inc. (PJT) DCF -Bewertung |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
PJT Partners Inc. (PJT) Bundle
Gewinnen Sie einen Einblick in Ihre PJT Partners Inc. (PJT) Bewertungsanalyse mit unserem hochmodernen DCF-Taschenrechner! Diese Excel -Vorlage wird mit realen PJT -Daten vorinstalliert, sodass Sie Prognosen und Annahmen anpassen können, um den inneren Wert von PJT genau zu bestimmen.
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 | 1,052.3 | 991.9 | 1,025.5 | 1,153.2 | 1,493.2 | 1,640.9 | 1,803.3 | 1,981.7 | 2,177.8 | 2,393.4 |
| Revenue Growth, % | 0 | -5.74 | 3.38 | 12.45 | 29.48 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 |
| EBITDA | 289.6 | 262.9 | 251.8 | 214.3 | 331.6 | 391.7 | 430.5 | 473.1 | 519.9 | 571.4 |
| EBITDA, % | 27.52 | 26.5 | 24.56 | 18.58 | 22.21 | 23.87 | 23.87 | 23.87 | 23.87 | 23.87 |
| Depreciation | 804.3 | 772.5 | 824.0 | 36.7 | 28.7 | 786.9 | 864.7 | 950.3 | 1,044.3 | 1,147.7 |
| Depreciation, % | 76.44 | 77.88 | 80.35 | 3.18 | 1.92 | 47.95 | 47.95 | 47.95 | 47.95 | 47.95 |
| EBIT | -514.7 | -509.6 | -572.2 | 177.6 | 302.9 | -395.1 | -434.2 | -477.2 | -524.4 | -576.3 |
| EBIT, % | -48.92 | -51.38 | -55.8 | 15.4 | 20.29 | -24.08 | -24.08 | -24.08 | -24.08 | -24.08 |
| Total Cash | 299.5 | 200.5 | 173.2 | 355.5 | 483.9 | 422.7 | 464.5 | 510.5 | 561.0 | 616.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 233.2 | 289.3 | 317.8 | 263.5 | 320.8 | 415.6 | 456.7 | 501.9 | 551.6 | 606.2 |
| Account Receivables, % | 22.16 | 29.16 | 30.98 | 22.85 | 21.48 | 25.33 | 25.33 | 25.33 | 25.33 | 25.33 |
| Inventories | 670.6 | .0 | 541.2 | .0 | .0 | 382.3 | 420.2 | 461.8 | 507.4 | 557.7 |
| Inventories, % | 63.72 | 0 | 52.78 | 0 | 0 | 23.3 | 23.3 | 23.3 | 23.3 | 23.3 |
| Accounts Payable | 25.9 | 23.8 | 24.8 | 22.3 | 33.6 | 37.6 | 41.3 | 45.4 | 49.9 | 54.9 |
| Accounts Payable, % | 2.47 | 2.39 | 2.42 | 1.93 | 2.25 | 2.29 | 2.29 | 2.29 | 2.29 | 2.29 |
| Capital Expenditure | -8.9 | -6.5 | -3.4 | -3.9 | -3.3 | -7.8 | -8.6 | -9.5 | -10.4 | -11.4 |
| Capital Expenditure, % | -0.8414 | -0.65246 | -0.33486 | -0.34054 | -0.22087 | -0.47802 | -0.47802 | -0.47802 | -0.47802 | -0.47802 |
| Tax Rate, % | 50.33 | 50.33 | 50.33 | 50.33 | 50.33 | 50.33 | 50.33 | 50.33 | 50.33 | 50.33 |
| EBITAT | -441.0 | -441.1 | -468.0 | 81.8 | 150.5 | -276.4 | -303.7 | -333.8 | -366.8 | -403.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -523.3 | 937.2 | -216.1 | 707.5 | 129.9 | 29.5 | 477.1 | 524.4 | 576.2 | 633.3 |
| WACC, % | 7.52 | 7.53 | 7.51 | 7.43 | 7.44 | 7.49 | 7.49 | 7.49 | 7.49 | 7.49 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,735.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 646 | |||||||||
| Terminal Value | 11,774 | |||||||||
| Present Terminal Value | 8,207 | |||||||||
| Enterprise Value | 9,943 | |||||||||
| Net Debt | -129 | |||||||||
| Equity Value | 10,072 | |||||||||
| Diluted Shares Outstanding, MM | 44 | |||||||||
| Equity Value Per Share | 228.36 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real PJT financials.
- Authentic Data: Historical figures and future projections (highlighted in the yellow cells).
- Flexible Forecasting: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs influence PJT’s valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Layout: Organized for clarity and ease of use, complete with step-by-step guidance.
Key Features
- Comprehensive DCF Model: Offers detailed unlevered and levered DCF valuation frameworks tailored for PJT Partners Inc. (PJT).
- Customizable WACC Tool: Pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
- Flexible Forecast Inputs: Adjust growth projections, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to PJT Partners Inc. (PJT).
- Interactive Dashboard and Visuals: Graphical representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Download: Obtain the comprehensive Excel file featuring PJT Partners Inc. (PJT) financial data.
- Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC for PJT.
- Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Leverage the valuation insights to inform your investment approach for PJT.
Why Choose PJT Partners Inc. (PJT) Calculator?
- Accuracy: Utilizes real PJT financial data for precise calculations.
- Flexibility: Tailored for users to easily adjust and experiment with inputs.
- Time-Saving: Eliminate the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Intuitive interface suitable for users without extensive financial modeling skills.
Who Should Use PJT Partners Inc. (PJT)?
- Investors: Assess the intrinsic value of PJT Partners Inc. (PJT) to inform investment choices.
- CFOs: Utilize a sophisticated DCF model for accurate financial reporting and strategic analysis.
- Consultants: Efficiently customize the template for client valuation reports related to PJT Partners Inc. (PJT).
- Entrepreneurs: Discover financial modeling techniques employed by leading advisory firms.
- Educators: Implement it as a resource for teaching valuation principles in finance courses.
What the Template Contains
- Historical Data: Includes PJT Partners Inc.'s (PJT) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate PJT Partners Inc.'s (PJT) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of PJT Partners Inc.'s (PJT) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.