|
Barnes Group Inc. (b) Valoración de DCF
US | Industrials | Industrial - Machinery | NYSE
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Barnes Group Inc. (B) Bundle
Diseñada para la precisión, nuestra calculadora DCF [b] le permite evaluar la valoración de Barnes Group Inc. utilizando datos financieros del mundo real y ofrece una flexibilidad completa para modificar todos los parámetros esenciales para mejorar las proyecciones.
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 | 1,491.1 | 1,124.4 | 1,258.8 | 1,261.9 | 1,450.9 | 1,460.2 | 1,469.7 | 1,479.1 | 1,488.7 | 1,498.3 |
| Revenue Growth, % | 0 | -24.59 | 11.96 | 0.24006 | 14.98 | 0.64551 | 0.64551 | 0.64551 | 0.64551 | 0.64551 |
| EBITDA | 326.9 | 216.6 | 246.7 | 158.1 | 207.3 | 255.8 | 257.5 | 259.1 | 260.8 | 262.5 |
| EBITDA, % | 21.92 | 19.27 | 19.6 | 12.53 | 14.28 | 17.52 | 17.52 | 17.52 | 17.52 | 17.52 |
| Depreciation | 99.1 | 100.5 | 104.5 | 104.7 | 115.8 | 117.3 | 118.1 | 118.8 | 119.6 | 120.4 |
| Depreciation, % | 6.64 | 8.94 | 8.3 | 8.29 | 7.98 | 8.03 | 8.03 | 8.03 | 8.03 | 8.03 |
| EBIT | 227.8 | 116.1 | 142.2 | 53.5 | 91.4 | 138.5 | 139.4 | 140.3 | 141.2 | 142.2 |
| EBIT, % | 15.28 | 10.33 | 11.29 | 4.24 | 6.3 | 9.49 | 9.49 | 9.49 | 9.49 | 9.49 |
| Total Cash | 93.8 | 79.1 | 102.9 | 76.9 | 89.8 | 98.7 | 99.3 | 99.9 | 100.6 | 101.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 371.4 | 284.5 | 262.3 | 291.9 | 353.9 | 346.3 | 348.5 | 350.8 | 353.0 | 355.3 |
| Account Receivables, % | 24.91 | 25.3 | 20.83 | 23.13 | 24.39 | 23.71 | 23.71 | 23.71 | 23.71 | 23.71 |
| Inventories | 232.7 | 238.0 | 239.7 | 283.4 | 365.2 | 302.1 | 304.1 | 306.0 | 308.0 | 310.0 |
| Inventories, % | 15.61 | 21.17 | 19.04 | 22.46 | 25.17 | 20.69 | 20.69 | 20.69 | 20.69 | 20.69 |
| Accounts Payable | 118.5 | 112.4 | 131.1 | 145.1 | 164.3 | 149.5 | 150.4 | 151.4 | 152.4 | 153.4 |
| Accounts Payable, % | 7.95 | 10 | 10.41 | 11.5 | 11.32 | 10.24 | 10.24 | 10.24 | 10.24 | 10.24 |
| Capital Expenditure | -53.3 | -40.7 | -34.1 | -35.1 | -55.7 | -48.3 | -48.6 | -48.9 | -49.2 | -49.5 |
| Capital Expenditure, % | -3.57 | -3.62 | -2.71 | -2.78 | -3.84 | -3.31 | -3.31 | -3.31 | -3.31 | -3.31 |
| Tax Rate, % | 51.91 | 51.91 | 51.91 | 51.91 | 51.91 | 51.91 | 51.91 | 51.91 | 51.91 | 51.91 |
| EBITAT | 174.4 | 72.5 | 111.1 | 18.9 | 44.0 | 83.3 | 83.8 | 84.3 | 84.9 | 85.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -265.4 | 207.9 | 220.7 | 29.1 | -20.6 | 208.3 | 150.1 | 151.0 | 152.0 | 153.0 |
| WACC, % | 8.21 | 7.99 | 8.24 | 7.57 | 7.77 | 7.96 | 7.96 | 7.96 | 7.96 | 7.96 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 658.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 159 | |||||||||
| Terminal Value | 4,022 | |||||||||
| Present Terminal Value | 2,743 | |||||||||
| Enterprise Value | 3,401 | |||||||||
| Net Debt | 1,212 | |||||||||
| Equity Value | 2,189 | |||||||||
| Diluted Shares Outstanding, MM | 51 | |||||||||
| Equity Value Per Share | 42.75 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real B financials.
- Real-World Data: Historical data and forward-looking estimates (as shown in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effect of your inputs on Barnes Group Inc.’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- 🔍 Real-Life B Financials: Pre-filled historical and projected data for Barnes Group Inc. (B).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Barnes Group’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Barnes Group’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Barnes Group Inc. (B) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Barnes Group Inc. (B)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Barnes Group Inc. (B)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Data: Barnes Group's historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Easily simulate various forecasts and assumptions to explore different outcomes.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and other essential metrics.
- User-Friendly: Step-by-step guidance simplifies the calculation process for all users.
Who Should Use Barnes Group Inc. (B)?
- Investors: Gain insights and make informed decisions with a reliable investment resource.
- Financial Analysts: Utilize comprehensive data to streamline your analysis and reporting processes.
- Consultants: Effortlessly customize information for client engagements and strategic presentations.
- Finance Enthusiasts: Enhance your knowledge of the industrial sector through detailed case studies and examples.
- Educators and Students: Employ it as a valuable educational tool in finance and business courses.
What the Template Contains
- Preloaded B Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.