Cavco Industries, Inc. (CVCO) DCF Valuation

Cavco Industries, Inc. (CVCO) DCF Valoración

US | Consumer Cyclical | Residential Construction | NASDAQ
Cavco Industries, Inc. (CVCO) 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

Cavco Industries, Inc. (CVCO) Bundle

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

TOTAL:

¡Explore Cavco Industries, Inc. (CVCO) Financial Future con nuestra calculadora DCF fácil de usar! Ingrese sus proyecciones para el crecimiento, los márgenes y los gastos para calcular el valor intrínseco de Cavco Industries, Inc. (CVCO) y dar forma a su enfoque de inversión.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 1,061.8 1,108.1 1,627.2 2,142.7 1,794.8 2,093.9 2,442.8 2,849.8 3,324.7 3,878.7
Revenue Growth, % 0 4.36 46.85 31.68 -16.24 16.66 16.66 16.66 16.66 16.66
EBITDA 89.2 94.4 212.8 315.0 195.9 232.9 271.7 317.0 369.8 431.4
EBITDA, % 8.4 8.52 13.08 14.7 10.91 11.12 11.12 11.12 11.12 11.12
Depreciation 5.8 6.3 11.0 16.9 18.5 15.1 17.7 20.6 24.0 28.0
Depreciation, % 0.54465 0.57073 0.67707 0.78886 1.03 0.72269 0.72269 0.72269 0.72269 0.72269
EBIT 83.4 88.1 201.8 298.1 177.3 217.8 254.0 296.4 345.8 403.4
EBIT, % 7.86 7.95 12.4 13.91 9.88 10.4 10.4 10.4 10.4 10.4
Total Cash 256.4 341.8 264.2 286.4 371.0 440.8 514.3 600.0 700.0 816.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 90.6 104.3 149.3 150.4 141.2
Account Receivables, % 8.53 9.41 9.18 7.02 7.86
Inventories 113.5 131.2 244.0 263.2 241.3 264.9 309.1 360.6 420.6 490.7
Inventories, % 10.69 11.84 14.99 12.28 13.45 12.65 12.65 12.65 12.65 12.65
Accounts Payable 29.9 32.1 43.1 30.7 33.5 48.9 57.0 66.5 77.6 90.5
Accounts Payable, % 2.82 2.9 2.65 1.43 1.87 2.33 2.33 2.33 2.33 2.33
Capital Expenditure -14.3 -25.5 -18.7 -44.1 -17.4 -32.8 -38.3 -44.6 -52.1 -60.7
Capital Expenditure, % -1.35 -2.3 -1.15 -2.06 -0.97064 -1.57 -1.57 -1.57 -1.57 -1.57
Tax Rate, % 20.77 20.77 20.77 20.77 20.77 20.77 20.77 20.77 20.77 20.77
EBITAT 67.3 69.7 188.2 233.8 140.5 178.9 208.7 243.5 284.0 331.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -115.4 21.2 33.8 173.9 175.5 118.2 122.8 143.2 167.1 194.9
WACC, % 10.35 10.35 10.35 10.35 10.35 10.35 10.35 10.35 10.35 10.35
PV UFCF
SUM PV UFCF 546.4
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 197
Terminal Value 2,107
Present Terminal Value 1,288
Enterprise Value 1,834
Net Debt -318
Equity Value 2,152
Diluted Shares Outstanding, MM 9
Equity Value Per Share 250.41

What You Will Get

  • Pre-Filled Financial Model: Cavco Industries’ 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

  • Real-Life CVCO Data: Pre-filled with Cavco Industries’ historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • Download: Obtain the pre-formatted Excel file containing Cavco Industries, Inc. (CVCO) financial data.
  • Customize: Modify projections, including sales growth, EBITDA margin, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly evaluate the results.
  • Make Decisions: Leverage the valuation insights to inform your investment approach.

Why Choose This Calculator for Cavco Industries, Inc. (CVCO)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Cavco Industries.
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Cavco's intrinsic value and Net Present Value.
  • Preloaded Information: Utilizes historical and forecasted data for reliable starting points.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business consultants focused on Cavco Industries.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio evaluation.
  • Corporate Finance Teams: Assess valuation scenarios to inform company strategy.
  • Consultants and Advisors: Deliver precise valuation insights for Cavco Industries, Inc. (CVCO) to clients.
  • Students and Educators: Utilize real-world data to enhance financial modeling skills and teaching.
  • Real Estate Enthusiasts: Gain insights into how companies like Cavco Industries, Inc. (CVCO) are appraised in the market.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations specific to Cavco Industries, Inc. (CVCO).
  • Real-World Data: Cavco's historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various 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 designed for clear, actionable 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.