BRP Inc. (DOOO) DCF Valuation

Valoración de DCF BRP Inc. (dooo)

CA | Consumer Cyclical | Auto - Recreational Vehicles | NASDAQ
BRP Inc. (DOOO) 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

BRP Inc. (DOOO) Bundle

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

TOTAL:

¡Mejore sus opciones de inversión con la calculadora DCF BRP Inc. (DOOO)! Utilice datos financieros reales de BRP Inc., ajuste las proyecciones y gastos de crecimiento, y observe instantáneamente cómo estas modificaciones afectan el valor intrínseco de BRP Inc. (DOOO).


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 4,184.4 4,115.4 5,287.2 6,936.3 7,167.0 8,266.0 9,533.6 10,995.7 12,681.9 14,626.7
Revenue Growth, % 0 -1.65 28.47 31.19 3.32 15.34 15.34 15.34 15.34 15.34
EBITDA 570.0 586.6 976.2 1,159.4 1,055.6 1,285.9 1,483.1 1,710.5 1,972.8 2,275.4
EBITDA, % 13.62 14.25 18.46 16.71 14.73 15.56 15.56 15.56 15.56 15.56
Depreciation 161.8 180.3 189.1 214.6 270.8 309.1 356.5 411.2 474.3 547.0
Depreciation, % 3.87 4.38 3.58 3.09 3.78 3.74 3.74 3.74 3.74 3.74
EBIT 408.2 406.3 787.1 944.8 784.8 976.8 1,126.6 1,299.3 1,498.6 1,728.4
EBIT, % 9.75 9.87 14.89 13.62 10.95 11.82 11.82 11.82 11.82 11.82
Total Cash 42.6 969.4 234.6 224.6 340.0 611.6 705.3 813.5 938.3 1,082.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 227.3 172.3 232.4 338.8 368.5
Account Receivables, % 5.43 4.19 4.39 4.88 5.14
Inventories 806.3 751.7 1,169.2 1,583.2 1,490.2 1,707.2 1,969.0 2,271.0 2,619.2 3,020.9
Inventories, % 19.27 18.27 22.11 22.82 20.79 20.65 20.65 20.65 20.65 20.65
Accounts Payable 521.8 563.2 667.3 652.4 709.9 960.3 1,107.6 1,277.4 1,473.3 1,699.3
Accounts Payable, % 12.47 13.69 12.62 9.41 9.9 11.62 11.62 11.62 11.62 11.62
Capital Expenditure -228.6 -193.5 -482.3 -455.9 -405.0 -520.9 -600.8 -693.0 -799.2 -921.8
Capital Expenditure, % -5.46 -4.7 -9.12 -6.57 -5.65 -6.3 -6.3 -6.3 -6.3 -6.3
Tax Rate, % 22.08 22.08 22.08 22.08 22.08 22.08 22.08 22.08 22.08 22.08
EBITAT 299.8 304.9 580.3 700.0 611.5 731.1 843.2 972.5 1,121.6 1,293.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -278.8 442.6 -86.3 -76.6 598.1 523.8 423.4 488.3 563.2 649.6
WACC, % 10.36 10.4 10.36 10.37 10.47 10.39 10.39 10.39 10.39 10.39
PV UFCF
SUM PV UFCF 1,960.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 663
Terminal Value 7,895
Present Terminal Value 4,816
Enterprise Value 6,776
Net Debt 1,700
Equity Value 5,076
Diluted Shares Outstanding, MM 79
Equity Value Per Share 64.64

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real BRP Inc. (DOOO) financials.
  • Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe how your inputs affect BRP Inc. (DOOO)’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

  • Accurate BRP Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help you visualize your valuation outcomes.
  • Designed for All Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • 1. Download the Template: Obtain and open the Excel file featuring BRP Inc.’s (DOOO) financial data.
  • 2. Adjust Key Inputs: Modify essential variables such as growth projections, WACC, and capital investments.
  • 3. Analyze Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Different Scenarios: Evaluate various forecasts to understand diverse valuation possibilities.
  • 5. Make Informed Decisions: Deliver expert valuation analyses to guide your strategic choices.

Why Choose BRP Inc. (DOOO)?

  • Save Time: Skip the lengthy research process – our solutions are ready for immediate use.
  • Enhance Accuracy: Dependable data and methodologies minimize discrepancies in performance evaluation.
  • Completely Customizable: Adjust our offerings to align with your specific needs and forecasts.
  • Simple to Analyze: Intuitive visuals and outputs facilitate straightforward interpretation of results.
  • Preferred by Professionals: Crafted for industry experts who prioritize precision and functionality.

Who Should Use This Product?

  • Investors: Accurately assess BRP Inc.'s (DOOO) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to BRP Inc. (DOOO).
  • Consultants: Efficiently customize the template for valuation reports tailored to BRP Inc. (DOOO) clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies like BRP Inc. (DOOO).
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to BRP Inc. (DOOO).

What the Template Contains

  • Pre-Filled DCF Model: BRP Inc.’s (DOOO) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate BRP Inc.’s (DOOO) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and 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.