|
Willscot Mobile Mini Holdings Corp. (WSC) 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
WillScot Mobile Mini Holdings Corp. (WSC) Bundle
Wenn Sie ein Investor oder Analyst sind, ist dieser DCF-Taschenrechner von Mobile Mini Holdings Corp. (WSC) Ihre Anlaufstelle für eine genaue Bewertung. Mit echten Daten von Willscot Mobile Mini Holdings Corp. können Sie Prognosen anpassen und die Effekte sofort beobachten.
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 | 1,367.6 | 1,894.9 | 2,142.6 | 2,364.8 | 2,395.7 | 2,774.9 | 3,214.0 | 3,722.6 | 4,311.7 | 4,994.1 |
| Revenue Growth, % | 0 | 38.55 | 13.07 | 10.37 | 1.31 | 15.83 | 15.83 | 15.83 | 15.83 | 15.83 |
| EBITDA | 377.5 | 536.3 | 826.1 | 1,023.7 | 346.7 | 844.8 | 978.5 | 1,133.3 | 1,312.7 | 1,520.4 |
| EBITDA, % | 27.6 | 28.3 | 38.55 | 43.29 | 14.47 | 30.44 | 30.44 | 30.44 | 30.44 | 30.44 |
| Depreciation | 243.8 | 280.6 | 319.1 | 338.7 | 82.8 | 362.4 | 419.8 | 486.2 | 563.2 | 652.3 |
| Depreciation, % | 17.83 | 14.81 | 14.89 | 14.32 | 3.46 | 13.06 | 13.06 | 13.06 | 13.06 | 13.06 |
| EBIT | 133.7 | 255.8 | 507.0 | 685.0 | 263.9 | 482.3 | 558.7 | 647.1 | 749.5 | 868.1 |
| EBIT, % | 9.77 | 13.5 | 23.66 | 28.97 | 11.02 | 17.38 | 17.38 | 17.38 | 17.38 | 17.38 |
| Total Cash | 24.9 | 12.7 | 7.4 | 11.0 | 9.0 | 20.4 | 23.6 | 27.4 | 31.7 | 36.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 330.9 | 351.3 | 409.8 | 451.1 | 430.4 | 548.9 | 635.7 | 736.4 | 852.9 | 987.9 |
| Account Receivables, % | 24.2 | 18.54 | 19.12 | 19.08 | 17.96 | 19.78 | 19.78 | 19.78 | 19.78 | 19.78 |
| Inventories | 21.7 | 32.7 | 41.0 | 47.4 | 47.5 | 51.1 | 59.2 | 68.6 | 79.4 | 92.0 |
| Inventories, % | 1.58 | 1.73 | 1.91 | 2 | 1.98 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 |
| Accounts Payable | 106.9 | 102.6 | 108.1 | 86.1 | 96.6 | 144.0 | 166.8 | 193.2 | 223.8 | 259.2 |
| Accounts Payable, % | 7.82 | 5.41 | 5.04 | 3.64 | 4.03 | 5.19 | 5.19 | 5.19 | 5.19 | 5.19 |
| Capital Expenditure | -188.8 | -309.0 | -486.8 | -249.2 | -18.4 | -356.0 | -412.3 | -477.6 | -553.1 | -640.7 |
| Capital Expenditure, % | -13.81 | -16.31 | -22.72 | -10.54 | -0.7695 | -12.83 | -12.83 | -12.83 | -12.83 | -12.83 |
| Tax Rate, % | 23.15 | 23.15 | 23.15 | 23.15 | 23.15 | 23.15 | 23.15 | 23.15 | 23.15 | 23.15 |
| EBITAT | 485.0 | 195.3 | 471.3 | 696.8 | 202.8 | 430.4 | 498.6 | 577.5 | 668.8 | 774.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 294.3 | 131.1 | 242.4 | 716.5 | 298.4 | 362.2 | 433.9 | 502.5 | 582.1 | 674.2 |
| WACC, % | 8.16 | 7.54 | 7.98 | 8.16 | 7.55 | 7.88 | 7.88 | 7.88 | 7.88 | 7.88 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,000.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 701 | |||||||||
| Terminal Value | 18,081 | |||||||||
| Present Terminal Value | 12,375 | |||||||||
| Enterprise Value | 14,375 | |||||||||
| Net Debt | 3,875 | |||||||||
| Equity Value | 10,500 | |||||||||
| Diluted Shares Outstanding, MM | 190 | |||||||||
| Equity Value Per Share | 55.18 |
What You Will Get
- Real WSC Financial Data: Pre-filled with WillScot Mobile Mini'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 WillScot Mobile Mini'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
- Comprehensive Data: WillScot Mobile Mini's historical financial statements and pre-filled projections.
- Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Results: View the intrinsic value of WillScot Mobile Mini recalculated instantly.
- Intuitive Visual Outputs: Dashboard charts present valuation results and essential metrics clearly.
- Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file containing WillScot Mobile Mini Holdings Corp.'s preloaded data.
- 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
- 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.
Why Choose This Calculator for WillScot Mobile Mini Holdings Corp. (WSC)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Data: Historical and projected financials for WillScot preloaded to ensure precision.
- Flexible Scenario Analysis: Easily simulate various forecasts and assumptions to evaluate different outcomes.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and other essential metrics.
- User-Friendly: Step-by-step guidance to help you navigate the calculation process effortlessly.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling WillScot Mobile Mini Holdings Corp. (WSC) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for WillScot Mobile Mini Holdings Corp. (WSC).
- Consultants: Deliver professional valuation insights on WillScot Mobile Mini Holdings Corp. (WSC) to clients quickly and accurately.
- Business Owners: Understand how companies like WillScot Mobile Mini Holdings Corp. (WSC) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to WillScot Mobile Mini Holdings Corp. (WSC).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled WillScot Mobile Mini Holdings Corp. (WSC) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for WillScot Mobile Mini Holdings Corp. (WSC).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.