|
SPX Technologies, Inc. (SPXC) DCF -Bewertung
US | Industrials | Industrial - Machinery | 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
SPX Technologies, Inc. (SPXC) Bundle
Verbessern Sie Ihre SPX Technologies, Inc. (SPXC) -Schanganalyse mit unserem hochkeitigen DCF-Taschenrechner! Mit dieser Excel -Vorlage, die mit realen SPXC -Daten geladen ist, können Sie Prognosen und Annahmen für eine genaue Berechnung des intrinsischen Werts von SPX Technologies, Inc. anpassen.
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 | 1,559.5 | 1,219.5 | 1,460.9 | 1,741.2 | 1,983.9 | 2,138.2 | 2,304.6 | 2,483.9 | 2,677.1 | 2,885.4 |
| Revenue Growth, % | 0 | -21.8 | 19.79 | 19.19 | 13.94 | 7.78 | 7.78 | 7.78 | 7.78 | 7.78 |
| EBITDA | 132.0 | 125.5 | 82.8 | 286.0 | 308.3 | 241.1 | 259.9 | 280.1 | 301.9 | 325.4 |
| EBITDA, % | 8.46 | 10.29 | 5.67 | 16.43 | 15.54 | 11.28 | 11.28 | 11.28 | 11.28 | 11.28 |
| Depreciation | 31.9 | 42.3 | 46.4 | 63.2 | 91.6 | 72.4 | 78.1 | 84.1 | 90.7 | 97.7 |
| Depreciation, % | 2.05 | 3.47 | 3.18 | 3.63 | 4.62 | 3.39 | 3.39 | 3.39 | 3.39 | 3.39 |
| EBIT | 100.1 | 83.2 | 36.4 | 222.8 | 216.7 | 168.7 | 181.8 | 196.0 | 211.2 | 227.7 |
| EBIT, % | 6.42 | 6.82 | 2.49 | 12.8 | 10.92 | 7.89 | 7.89 | 7.89 | 7.89 | 7.89 |
| Total Cash | 68.3 | 388.2 | 147.8 | 99.4 | 156.9 | 256.4 | 276.3 | 297.8 | 321.0 | 345.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 243.3 | 252.3 | 287.4 | 296.4 | 313.6 | 379.7 | 409.3 | 441.1 | 475.4 | 512.4 |
| Account Receivables, % | 15.6 | 20.69 | 19.67 | 17.02 | 15.81 | 17.76 | 17.76 | 17.76 | 17.76 | 17.76 |
| Inventories | 162.0 | 189.8 | 244.0 | 276.7 | 271.0 | 308.8 | 332.8 | 358.7 | 386.6 | 416.7 |
| Inventories, % | 10.39 | 15.56 | 16.7 | 15.89 | 13.66 | 14.44 | 14.44 | 14.44 | 14.44 | 14.44 |
| Accounts Payable | 102.1 | 119.6 | 124.5 | 118.7 | 128.1 | 163.2 | 175.8 | 189.5 | 204.3 | 220.2 |
| Accounts Payable, % | 6.55 | 9.81 | 8.52 | 6.82 | 6.46 | 7.63 | 7.63 | 7.63 | 7.63 | 7.63 |
| Capital Expenditure | -21.5 | -9.6 | -15.9 | -23.9 | -38.0 | -28.0 | -30.2 | -32.5 | -35.0 | -37.8 |
| Capital Expenditure, % | -1.38 | -0.78721 | -1.09 | -1.37 | -1.92 | -1.31 | -1.31 | -1.31 | -1.31 | -1.31 |
| Tax Rate, % | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 |
| EBITAT | 85.1 | 70.2 | 26.6 | 107.5 | 170.1 | 124.6 | 134.3 | 144.7 | 156.0 | 168.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -207.7 | 83.6 | -27.3 | 99.3 | 221.6 | 100.2 | 141.3 | 152.3 | 164.2 | 176.9 |
| WACC, % | 9.86 | 9.85 | 9.78 | 9.63 | 9.82 | 9.79 | 9.79 | 9.79 | 9.79 | 9.79 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 547.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 184 | |||||||||
| Terminal Value | 3,180 | |||||||||
| Present Terminal Value | 1,993 | |||||||||
| Enterprise Value | 2,541 | |||||||||
| Net Debt | 430 | |||||||||
| Equity Value | 2,111 | |||||||||
| Diluted Shares Outstanding, MM | 47 | |||||||||
| Equity Value Per Share | 44.84 |
What You Will Get
- Real SPXC Financial Data: Pre-filled with SPX Technologies’ historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See SPX Technologies’ 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
- Customizable Performance Metrics: Adjust essential inputs such as revenue growth, operating margins, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
- High-Precision Accuracy: Leverages SPX Technologies' real-world financial data for credible valuation results.
- Effortless Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file for SPX Technologies, Inc. (SPXC).
- Step 2: Review SPX's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update in real-time as you adjust assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment strategies.
Why Choose SPX Technologies, Inc. (SPXC)?
- Save Time: Utilize our pre-built models to streamline your analysis without starting from scratch.
- Enhance Accuracy: Our robust data and proven formulas minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify the interpretation of results.
- Endorsed by Professionals: Crafted for experts who prioritize accuracy and efficiency.
Who Should Use This Product?
- Investors: Accurately assess SPX Technologies, Inc.’s (SPXC) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to SPXC.
- Consultants: Easily customize the template for valuation reports tailored to SPX Technologies, Inc. (SPXC) clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies like SPXC.
- Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to SPX Technologies, Inc. (SPXC).
What the Template Contains
- Pre-Filled Data: Includes SPX Technologies, Inc.'s (SPXC) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze SPX Technologies, Inc.'s (SPXC) profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation 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.