|
Culp, Inc. (Culp) Valoración de DCF
US | Consumer Cyclical | Apparel - Manufacturers | 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
Culp, Inc. (CULP) Bundle
¡Descubra el verdadero valor de Culp, Inc. con nuestra calculadora DCF de grado profesional! Ajuste los supuestos clave, explore varios escenarios y evalúe cómo los cambios afectan la valoración de Culp, Inc. (CULP), todo dentro de una sola plantilla de Excel.
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 | 256.2 | 299.7 | 294.8 | 234.9 | 225.3 | 220.2 | 215.3 | 210.4 | 205.7 | 201.0 |
| Revenue Growth, % | 0 | 17 | -1.63 | -20.32 | -4.09 | -2.26 | -2.26 | -2.26 | -2.26 | -2.26 |
| EBITDA | .6 | 19.4 | 7.2 | -21.1 | -3.8 | -.7 | -.7 | -.6 | -.6 | -.6 |
| EBITDA, % | 0.21509 | 6.48 | 2.46 | -8.98 | -1.71 | -0.30817 | -0.30817 | -0.30817 | -0.30817 | -0.30817 |
| Depreciation | 8.1 | 7.3 | 7.6 | 7.3 | 6.9 | 6.3 | 6.2 | 6.0 | 5.9 | 5.8 |
| Depreciation, % | 3.17 | 2.44 | 2.56 | 3.1 | 3.07 | 2.87 | 2.87 | 2.87 | 2.87 | 2.87 |
| EBIT | -7.6 | 12.1 | -.3 | -28.4 | -10.8 | -7.0 | -6.8 | -6.7 | -6.5 | -6.4 |
| EBIT, % | -2.96 | 4.04 | -0.10446 | -12.08 | -4.77 | -3.18 | -3.18 | -3.18 | -3.18 | -3.18 |
| Total Cash | 75.0 | 45.7 | 14.6 | 22.4 | 10.9 | 28.1 | 27.5 | 26.9 | 26.3 | 25.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 26.7 | 37.7 | 23.1 | 25.0 | 21.5 | 22.5 | 22.0 | 21.5 | 21.0 | 20.5 |
| Account Receivables, % | 10.41 | 12.59 | 7.83 | 10.64 | 9.54 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 |
| Inventories | 47.9 | 55.9 | 66.6 | 45.1 | 44.8 | 43.6 | 42.6 | 41.7 | 40.7 | 39.8 |
| Inventories, % | 18.7 | 18.66 | 22.57 | 19.19 | 19.9 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 |
| Accounts Payable | 23.1 | 42.9 | 20.6 | 29.5 | 25.6 | 23.9 | 23.3 | 22.8 | 22.3 | 21.8 |
| Accounts Payable, % | 9.02 | 14.31 | 6.98 | 12.56 | 11.36 | 10.85 | 10.85 | 10.85 | 10.85 | 10.85 |
| Capital Expenditure | -4.6 | -6.7 | -5.7 | -2.1 | -3.7 | -3.7 | -3.7 | -3.6 | -3.5 | -3.4 |
| Capital Expenditure, % | -1.79 | -2.22 | -1.93 | -0.89727 | -1.65 | -1.7 | -1.7 | -1.7 | -1.7 | -1.7 |
| Tax Rate, % | -28.31 | -28.31 | -28.31 | -28.31 | -28.31 | -28.31 | -28.31 | -28.31 | -28.31 | -28.31 |
| EBITAT | -10.9 | 3.6 | -3.0 | -31.5 | -13.8 | -6.0 | -5.9 | -5.7 | -5.6 | -5.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -58.8 | 4.9 | -19.5 | 2.1 | -10.7 | -4.9 | -2.4 | -2.3 | -2.3 | -2.2 |
| WACC, % | 9.18 | 9 | 9.18 | 9.18 | 9.18 | 9.14 | 9.14 | 9.14 | 9.14 | 9.14 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -11.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -2 | |||||||||
| Terminal Value | -32 | |||||||||
| Present Terminal Value | -21 | |||||||||
| Enterprise Value | -32 | |||||||||
| Net Debt | -6 | |||||||||
| Equity Value | -27 | |||||||||
| Diluted Shares Outstanding, MM | 12 | |||||||||
| Equity Value Per Share | -2.14 |
What You Will Get
- Real CULP Financial Data: Pre-filled with Culp, Inc.’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 Culp, Inc.’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
- Customizable Financial Inputs: Adjust essential metrics such as sales growth, operating margin, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
- High-Precision Accuracy: Incorporates Culp, Inc.’s (CULP) actual financial data for dependable valuation results.
- Simplified Scenario Testing: Easily evaluate various assumptions and analyze different outcomes.
- Efficiency Booster: Save time by avoiding the creation of intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Culp, Inc.'s (CULP) pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust assumptions.
- Step 5: Analyze the outputs and utilize the results for your investment decisions.
Why Choose This Calculator for Culp, Inc. (CULP)?
- User-Friendly Interface: Suitable for both novice and seasoned users.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Feedback: Observe immediate changes in Culp, Inc.'s valuation as you tweak inputs.
- Pre-Configured Data: Comes with Culp, Inc.'s actual financial metrics for swift evaluation.
- Endorsed by Experts: Utilized by investors and analysts for making strategic decisions.
Who Should Use Culp, Inc. (CULP)?
- Textile Students: Explore fabric manufacturing processes and analyze market trends.
- Researchers: Integrate industry-specific models into academic studies or publications.
- Investors: Evaluate your own investment strategies and assess the performance of Culp, Inc. (CULP).
- Market Analysts: Enhance your analysis with a tailored, ready-to-use financial model for Culp, Inc. (CULP).
- Entrepreneurs: Understand how established companies like Culp, Inc. (CULP) navigate the textile market.
What the Template Contains
- Historical Data: Includes Culp, Inc.'s (CULP) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Culp, Inc.'s (CULP) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Culp, Inc.'s (CULP) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.