Ross Stores, Inc. (ROST) DCF Valuation

Ross Stores, Inc. (ROST) DCF -Bewertung

US | Consumer Cyclical | Apparel - Retail | NASDAQ
Ross Stores, Inc. (ROST) 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

Ross Stores, Inc. (ROST) Bundle

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

TOTAL:

Bewerten Sie die finanziellen Aussichten von Ross Stores, Inc. (ROST) wie ein Experte! Dieser (ROST) DCF-Taschenrechner verfügt über vorgefüllte Finanzdaten und ermöglicht eine vollständige Flexibilität, um das Umsatzwachstum, WACC, Margen und andere wesentliche Annahmen zu ändern, um sich mit Ihren Vorhersagen auszurichten.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 16,039.1 12,531.6 18,916.2 18,695.8 20,376.9 22,257.1 24,310.7 26,553.8 29,003.8 31,679.9
Revenue Growth, % 0 -21.87 50.95 -1.17 8.99 9.23 9.23 9.23 9.23 9.23
EBITDA 2,524.9 554.0 2,693.5 2,385.0 2,965.3 2,747.0 3,000.5 3,277.3 3,579.7 3,910.0
EBITDA, % 15.74 4.42 14.24 12.76 14.55 12.34 12.34 12.34 12.34 12.34
Depreciation 350.9 364.2 360.7 394.7 419.4 497.2 543.1 593.2 648.0 707.7
Depreciation, % 2.19 2.91 1.91 2.11 2.06 2.23 2.23 2.23 2.23 2.23
EBIT 2,174.0 189.7 2,332.9 1,990.3 2,545.9 2,249.8 2,457.4 2,684.1 2,931.7 3,202.3
EBIT, % 13.55 1.51 12.33 10.65 12.49 10.11 10.11 10.11 10.11 10.11
Total Cash 1,351.2 4,819.3 4,922.4 4,551.9 4,872.4 5,393.4 5,891.1 6,434.6 7,028.3 7,676.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 102.2 115.1 119.2 145.7 130.8
Account Receivables, % 0.63742 0.91822 0.63039 0.77929 0.64174
Inventories 1,832.3 1,509.0 2,262.3 2,023.5 2,192.2 2,537.6 2,771.7 3,027.5 3,306.8 3,611.9
Inventories, % 11.42 12.04 11.96 10.82 10.76 11.4 11.4 11.4 11.4 11.4
Accounts Payable 1,296.5 2,256.9 2,372.3 2,009.9 1,955.9 2,625.6 2,867.8 3,132.5 3,421.5 3,737.2
Accounts Payable, % 8.08 18.01 12.54 10.75 9.6 11.8 11.8 11.8 11.8 11.8
Capital Expenditure -555.5 -405.4 -557.8 -654.1 -762.8 -751.8 -821.2 -897.0 -979.7 -1,070.1
Capital Expenditure, % -3.46 -3.24 -2.95 -3.5 -3.74 -3.38 -3.38 -3.38 -3.38 -3.38
Tax Rate, % 24.16 24.16 24.16 24.16 24.16 24.16 24.16 24.16 24.16 24.16
EBITAT 1,668.4 152.4 1,779.3 1,514.2 1,930.7 1,733.5 1,893.4 2,068.1 2,258.9 2,467.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 825.7 1,382.2 940.0 1,104.7 1,379.5 1,773.4 1,608.6 1,757.0 1,919.2 2,096.2
WACC, % 8.58 8.6 8.58 8.58 8.58 8.58 8.58 8.58 8.58 8.58
PV UFCF
SUM PV UFCF 7,139.8
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 2,159
Terminal Value 38,688
Present Terminal Value 25,634
Enterprise Value 32,773
Net Debt 875
Equity Value 31,898
Diluted Shares Outstanding, MM 337
Equity Value Per Share 94.53

What You Will Get

  • Real Ross Stores Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Ross Stores’ fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • 🔍 Real-Life ROST Financials: Pre-filled historical and projected data for Ross Stores, Inc. (ROST).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Ross's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Ross's valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Ross Stores data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Ross Stores’ intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Ross Stores, Inc. (ROST)?

  • User-Friendly Interface: Crafted for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
  • Real-Time Feedback: Observe immediate updates to Ross Stores’ valuation as you change inputs.
  • Pre-Loaded Data: Comes with Ross Stores’ actual financial figures for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed decisions.

Who Should Use This Product?

  • Investors: Accurately estimate Ross Stores, Inc.'s (ROST) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis of Ross Stores, Inc. (ROST).
  • Consultants: Quickly adapt the template for valuation reports tailored to clients interested in Ross Stores, Inc. (ROST).
  • Entrepreneurs: Gain insights into financial modeling practices used by leading retailers like Ross Stores, Inc. (ROST).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies applicable to Ross Stores, Inc. (ROST).

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
  • Real-World Data: Ross Stores, Inc.’s (ROST) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable insights.


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.