Carter's, Inc. (CRI) DCF Valuation

Valoración de DCF de Carter's, Inc. (CRI)

US | Consumer Cyclical | Apparel - Retail | NYSE
Carter's, Inc. (CRI) DCF Valuation
  • ✓ 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

Carter's, Inc. (CRI) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

¡Obtenga dominio sobre su análisis de valoración de Carter's, Inc. (CRI) con nuestra calculadora DCF de vanguardia! Prelabastado con datos de CRI reales, esta plantilla de Excel le permite ajustar los pronósticos y supuestos para determinar con precisión el valor intrínseco de Carter, Inc.


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 3,519.3 3,024.3 3,486.4 3,212.7 2,945.6 2,835.5 2,729.5 2,627.5 2,529.3 2,434.8
Revenue Growth, % 0 -14.06 15.28 -7.85 -8.32 -3.74 -3.74 -3.74 -3.74 -3.74
EBITDA 498.3 328.9 592.7 455.0 400.4 395.8 381.0 366.7 353.0 339.8
EBITDA, % 14.16 10.88 17 14.16 13.59 13.96 13.96 13.96 13.96 13.96
Depreciation 96.0 94.0 94.1 65.3 64.1 72.3 69.6 67.0 64.5 62.1
Depreciation, % 2.73 3.11 2.7 2.03 2.18 2.55 2.55 2.55 2.55 2.55
EBIT 402.3 234.9 498.6 389.7 336.2 323.5 311.4 299.8 288.6 277.8
EBIT, % 11.43 7.77 14.3 12.13 11.41 11.41 11.41 11.41 11.41 11.41
Total Cash 214.3 1,102.3 984.3 211.7 351.2 506.3 487.4 469.2 451.7 434.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 251.0 186.5 231.4 198.6 183.8
Account Receivables, % 7.13 6.17 6.64 6.18 6.24
Inventories 594.0 599.3 647.7 744.6 537.1 548.3 527.8 508.1 489.1 470.8
Inventories, % 16.88 19.81 18.58 23.18 18.23 19.34 19.34 19.34 19.34 19.34
Accounts Payable 183.6 472.1 407.0 264.1 242.1 277.6 267.2 257.2 247.6 238.3
Accounts Payable, % 5.22 15.61 11.68 8.22 8.22 9.79 9.79 9.79 9.79 9.79
Capital Expenditure -61.4 -32.9 -37.4 -40.4 -59.9 -40.8 -39.3 -37.8 -36.4 -35.0
Capital Expenditure, % -1.75 -1.09 -1.07 -1.26 -2.03 -1.44 -1.44 -1.44 -1.44 -1.44
Tax Rate, % 23.07 23.07 23.07 23.07 23.07 23.07 23.07 23.07 23.07 23.07
EBITAT 323.6 190.9 386.5 307.7 258.6 255.6 246.1 236.9 228.0 219.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -303.2 599.8 284.7 125.5 463.2 311.6 293.3 282.4 271.8 261.7
WACC, % 7.96 7.97 7.91 7.93 7.9 7.93 7.93 7.93 7.93 7.93
PV UFCF
SUM PV UFCF 1,144.1
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 264
Terminal Value 3,812
Present Terminal Value 2,602
Enterprise Value 3,747
Net Debt 730
Equity Value 3,016
Diluted Shares Outstanding, MM 37
Equity Value Per Share 82.43

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real CRI financials.
  • Real-World Data: Historical data and forward-looking estimates (as highlighted 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 Carter's, 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

  • Authentic Carter's Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Adjustable Forecast Assumptions: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation insights.
  • Designed for All Skill Levels: An intuitive layout suitable for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Carter's, Inc. (CRI) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. See Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Evaluate Scenarios: Analyze various forecasts to assess different valuation results.
  • 5. Present with Assurance: Deliver professional valuation insights to back your decisions.

Why Choose This Calculator for Carter's, Inc. (CRI)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
  • Accurate Financial Data: Carter's historical and projected financials are preloaded for precise calculations.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance makes the process straightforward.

Who Should Use This Product?

  • Parents: Discover essential insights into children's clothing trends and quality.
  • Retail Analysts: Analyze market strategies and performance metrics of Carter's, Inc. (CRI).
  • Investors: Evaluate your investment strategies and assess financial outcomes for Carter's, Inc. (CRI).
  • Fashion Students: Apply retail theory and practices using real-world data from Carter's, Inc. (CRI).
  • Small Business Owners: Learn from the business model of a leading children's apparel brand.

What the Template Contains

  • Pre-Filled Data: Includes Carter's, Inc. (CRI) 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 Carter's, Inc. (CRI) 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.

No products were found matching.