|
Valoración de DCF Builders FirstSource, Inc. (BLDR)
US | Industrials | Construction | 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
Builders FirstSource, Inc. (BLDR) Bundle
Diseñada para la precisión, nuestra calculadora DCF (BLDR) le permite evaluar la valoración de Builders FirstSource, Inc. utilizando datos financieros en tiempo real, ofreciendo una flexibilidad completa para modificar todos los parámetros clave 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 | 7,280.4 | 8,558.9 | 19,893.9 | 22,726.4 | 17,097.3 | 21,672.1 | 27,471.0 | 34,821.5 | 44,138.9 | 55,949.2 |
| Revenue Growth, % | 0 | 17.56 | 132.44 | 14.24 | -24.77 | 26.76 | 26.76 | 26.76 | 26.76 | 26.76 |
| EBITDA | 492.3 | 660.4 | 2,934.8 | 4,267.3 | 2,734.6 | 2,774.1 | 3,516.4 | 4,457.3 | 5,650.0 | 7,161.8 |
| EBITDA, % | 6.76 | 7.72 | 14.75 | 18.78 | 15.99 | 12.8 | 12.8 | 12.8 | 12.8 | 12.8 |
| Depreciation | 100.0 | 116.6 | 547.4 | 497.1 | 558.3 | 474.2 | 601.1 | 761.9 | 965.8 | 1,224.2 |
| Depreciation, % | 1.37 | 1.36 | 2.75 | 2.19 | 3.27 | 2.19 | 2.19 | 2.19 | 2.19 | 2.19 |
| EBIT | 392.3 | 543.9 | 2,387.4 | 3,770.2 | 2,176.3 | 2,299.9 | 2,915.3 | 3,695.4 | 4,684.2 | 5,937.6 |
| EBIT, % | 5.39 | 6.35 | 12 | 16.59 | 12.73 | 10.61 | 10.61 | 10.61 | 10.61 | 10.61 |
| Total Cash | 14.1 | 423.8 | 42.6 | 80.4 | 66.2 | 264.4 | 335.2 | 424.8 | 538.5 | 682.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 692.4 | 956.5 | 2,171.5 | 1,866.8 | 1,892.9 | 2,205.6 | 2,795.8 | 3,543.9 | 4,492.1 | 5,694.1 |
| Account Receivables, % | 9.51 | 11.17 | 10.92 | 8.21 | 11.07 | 10.18 | 10.18 | 10.18 | 10.18 | 10.18 |
| Inventories | 561.3 | 784.5 | 1,626.2 | 1,426.2 | 1,228.3 | 1,669.2 | 2,115.8 | 2,681.9 | 3,399.5 | 4,309.1 |
| Inventories, % | 7.71 | 9.17 | 8.17 | 6.28 | 7.18 | 7.7 | 7.7 | 7.7 | 7.7 | 7.7 |
| Accounts Payable | 436.8 | 600.4 | 1,093.4 | 803.5 | 881.4 | 1,179.0 | 1,494.5 | 1,894.4 | 2,401.2 | 3,043.7 |
| Accounts Payable, % | 6 | 7.01 | 5.5 | 3.54 | 5.16 | 5.44 | 5.44 | 5.44 | 5.44 | 5.44 |
| Capital Expenditure | -112.9 | -112.1 | -227.9 | -340.2 | -476.3 | -359.2 | -455.4 | -577.2 | -731.7 | -927.4 |
| Capital Expenditure, % | -1.55 | -1.31 | -1.15 | -1.5 | -2.79 | -1.66 | -1.66 | -1.66 | -1.66 | -1.66 |
| Tax Rate, % | 22.36 | 22.36 | 22.36 | 22.36 | 22.36 | 22.36 | 22.36 | 22.36 | 22.36 | 22.36 |
| EBITAT | 307.7 | 417.8 | 1,829.5 | 2,902.1 | 1,689.7 | 1,777.9 | 2,253.6 | 2,856.6 | 3,621.0 | 4,589.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -521.9 | 98.5 | 585.3 | 3,273.9 | 2,021.4 | 1,436.8 | 1,678.0 | 2,127.0 | 2,696.1 | 3,417.5 |
| WACC, % | 12.58 | 12.57 | 12.57 | 12.57 | 12.57 | 12.57 | 12.57 | 12.57 | 12.57 | 12.57 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 7,660.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 3,486 | |||||||||
| Terminal Value | 32,974 | |||||||||
| Present Terminal Value | 18,240 | |||||||||
| Enterprise Value | 25,901 | |||||||||
| Net Debt | 3,647 | |||||||||
| Equity Value | 22,254 | |||||||||
| Diluted Shares Outstanding, MM | 129 | |||||||||
| Equity Value Per Share | 172.51 |
What You Will Get
- Pre-Filled Financial Model: Builders FirstSource's actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
- Instant Calculations: Automatic updates ensure you see results as you make changes.
- Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.
Key Features
- Comprehensive BLDR Data: Pre-loaded with Builders FirstSource's historical performance metrics and future growth forecasts.
- Highly Customizable Parameters: Tailor revenue growth rates, profit margins, discount rates, tax implications, and capital investments.
- Interactive Valuation Model: Real-time adjustments to Net Present Value (NPV) and intrinsic value reflecting your input changes.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- Intuitive Interface: Clean, organized layout designed for both industry experts and newcomers.
How It Works
- 1. Access the Template: Download and open the Excel file containing Builders FirstSource, Inc.'s preloaded data.
- 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically calculates intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.
Why Choose Builders FirstSource, Inc. (BLDR) Calculator?
- Accuracy: Utilizes real Builders FirstSource financial data for precise calculations.
- Flexibility: Allows users to easily adjust and test various input scenarios.
- Time-Saving: Eliminates the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
- User-Friendly: Intuitive interface suitable for users of all financial backgrounds.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Builders FirstSource, Inc. (BLDR) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Builders FirstSource, Inc. (BLDR).
- Consultants: Deliver professional valuation insights on Builders FirstSource, Inc. (BLDR) to clients quickly and accurately.
- Business Owners: Understand how large companies like Builders FirstSource, Inc. (BLDR) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Builders FirstSource, Inc. (BLDR).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
- Real-World Data: Builders FirstSource’s historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore different 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 providing clear, actionable results.