|
Valoración DCF de Broadridge Financial Solutions, Inc. (BR) |
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
Compatible con MAC / PC, completamente desbloqueado
No Se Necesita Experiencia; Fáciles De Seguir
Broadridge Financial Solutions, Inc. (BR) Bundle
¡Simplifique la valoración de Broadridge Financial Solutions, Inc. (BR) con esta calculadora DCF personalizable! Con Real Broadridge Financial Solutions, Inc. (BR) financieros y aportes de pronóstico ajustables, puede probar escenarios y descubrir Broadridge Financial Solutions, Inc. (BR) valor razonable en minutos.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,993.7 | 5,709.1 | 6,060.9 | 6,506.8 | 6,889.1 | 7,469.9 | 8,099.6 | 8,782.4 | 9,522.8 | 10,325.5 |
| Revenue Growth, % | 0 | 14.33 | 6.16 | 7.36 | 5.88 | 8.43 | 8.43 | 8.43 | 8.43 | 8.43 |
| EBITDA | 1,013.3 | 1,223.9 | 1,361.4 | 1,505.5 | 1,692.6 | 1,671.7 | 1,812.7 | 1,965.5 | 2,131.2 | 2,310.8 |
| EBITDA, % | 20.29 | 21.44 | 22.46 | 23.14 | 24.57 | 22.38 | 22.38 | 22.38 | 22.38 | 22.38 |
| Depreciation | 334.7 | 464.0 | 425.0 | 477.9 | 498.1 | 544.1 | 589.9 | 639.7 | 693.6 | 752.0 |
| Depreciation, % | 6.7 | 8.13 | 7.01 | 7.34 | 7.23 | 7.28 | 7.28 | 7.28 | 7.28 | 7.28 |
| EBIT | 678.6 | 759.9 | 936.4 | 1,027.6 | 1,194.5 | 1,127.7 | 1,222.7 | 1,325.8 | 1,437.6 | 1,558.8 |
| EBIT, % | 13.59 | 13.31 | 15.45 | 15.79 | 17.34 | 15.1 | 15.1 | 15.1 | 15.1 | 15.1 |
| Total Cash | 274.5 | 224.7 | 252.3 | 305.2 | 561.5 | 395.0 | 428.2 | 464.4 | 503.5 | 545.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 820.3 | 946.9 | 974.0 | 1,065.6 | 1,077.1 | 1,211.5 | 1,313.7 | 1,424.4 | 1,544.5 | 1,674.7 |
| Account Receivables, % | 16.43 | 16.59 | 16.07 | 16.38 | 15.63 | 16.22 | 16.22 | 16.22 | 16.22 | 16.22 |
| Inventories | 23.2 | 29.3 | 34.1 | 30.5 | .0 | 30.0 | 32.5 | 35.3 | 38.3 | 41.5 |
| Inventories, % | 0.46459 | 0.51322 | 0.56262 | 0.46874 | 0 | 0.40183 | 0.40183 | 0.40183 | 0.40183 | 0.40183 |
| Accounts Payable | 248.9 | 244.9 | 157.3 | 314.0 | 220.3 | 297.2 | 322.2 | 349.4 | 378.9 | 410.8 |
| Accounts Payable, % | 4.98 | 4.29 | 2.6 | 4.83 | 3.2 | 3.98 | 3.98 | 3.98 | 3.98 | 3.98 |
| Capital Expenditure | -100.7 | -73.1 | -75.2 | -113.0 | -114.9 | -118.7 | -128.7 | -139.5 | -151.3 | -164.0 |
| Capital Expenditure, % | -2.02 | -1.28 | -1.24 | -1.74 | -1.67 | -1.59 | -1.59 | -1.59 | -1.59 | -1.59 |
| Tax Rate, % | 20.7 | 20.7 | 20.7 | 20.7 | 20.7 | 20.7 | 20.7 | 20.7 | 20.7 | 20.7 |
| EBITAT | 533.7 | 609.4 | 742.9 | 817.6 | 947.2 | 895.4 | 970.9 | 1,052.8 | 1,141.5 | 1,237.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 173.1 | 863.6 | 973.2 | 1,251.2 | 1,255.7 | 1,233.3 | 1,352.6 | 1,466.6 | 1,590.2 | 1,724.3 |
| WACC, % | 7.67 | 7.68 | 7.67 | 7.68 | 7.67 | 7.67 | 7.67 | 7.67 | 7.67 | 7.67 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 5,861.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,759 | |||||||||
| Terminal Value | 30,994 | |||||||||
| Present Terminal Value | 21,415 | |||||||||
| Enterprise Value | 27,276 | |||||||||
| Net Debt | 2,898 | |||||||||
| Equity Value | 24,379 | |||||||||
| Diluted Shares Outstanding, MM | 118 | |||||||||
| Equity Value Per Share | 206.07 |
What You Will Get
- Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Broadridge Financial Solutions’ (BR) financial data pre-loaded to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for assessing projections, validating strategies, and enhancing efficiency.
Key Features
- Comprehensive BR Data: Pre-filled with Broadridge’s historical financial performance and future projections.
- Fully Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on user inputs.
- Scenario Analysis: Develop multiple forecasting scenarios to evaluate various valuation results.
- User-Friendly Interface: Intuitive design tailored for both experienced professionals and newcomers.
How It Works
- 1. Access the Template: Download and open the Excel file containing Broadridge Financial Solutions, Inc.'s (BR) financial data.
- 2. Modify Assumptions: Adjust key variables such as revenue growth, WACC, and capital investments.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various projections to assess different valuation possibilities.
- 5. Present with Assurance: Deliver expert valuation insights to reinforce your strategic choices.
Why Choose This Calculator?
- Accurate Data: Real Broadridge financials ensure reliable valuation results.
- Customizable: Adjust key parameters like growth rates, WACC, and tax rates to match your projections.
- Time-Saving: Pre-built calculations eliminate the need to start from scratch.
- Professional-Grade Tool: Designed for investors, analysts, and consultants.
- User-Friendly: Intuitive layout and step-by-step instructions make it easy for all users.
Who Should Use This Product?
- Institutional Investors: Develop comprehensive and accurate models for assessing Broadridge's (BR) market position.
- Financial Analysts: Evaluate financial scenarios to inform investment strategies related to Broadridge (BR).
- Advisory Firms: Deliver precise valuation assessments for clients interested in Broadridge (BR).
- Academic Researchers: Utilize current data to study and teach financial analysis techniques focused on Broadridge (BR).
- Market Researchers: Gain insights into the valuation methodologies applicable to Broadridge (BR) and its industry.
What the Template Contains
- Preloaded BR 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.