|
Valoración de DCF FTI Consulting, Inc. (FCN) |
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
FTI Consulting, Inc. (FCN) Bundle
Diseñada para la precisión, nuestra calculadora DCF (FCN) le permite evaluar la valoración de FTI Consulting, Inc. con datos financieros auténticos y la flexibilidad completa para modificar todos los parámetros clave para mejorar las proyecciones.
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 | 2,461.3 | 2,776.2 | 3,028.9 | 3,489.2 | 3,698.7 | 3,815.1 | 3,935.1 | 4,059.0 | 4,186.7 | 4,318.4 |
| Revenue Growth, % | 0 | 12.8 | 9.1 | 15.2 | 6 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 |
| EBITDA | 338.4 | 363.4 | 353.3 | 419.9 | 405.8 | 469.3 | 484.1 | 499.3 | 515.0 | 531.3 |
| EBITDA, % | 13.75 | 13.09 | 11.67 | 12.04 | 10.97 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 |
| Depreciation | 43.0 | 45.1 | 45.5 | 47.2 | 48.1 | 57.5 | 59.3 | 61.1 | 63.1 | 65.1 |
| Depreciation, % | 1.75 | 1.63 | 1.5 | 1.35 | 1.3 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 |
| EBIT | 295.4 | 318.2 | 307.8 | 372.7 | 357.7 | 411.9 | 424.8 | 438.2 | 452.0 | 466.2 |
| EBIT, % | 12 | 11.46 | 10.16 | 10.68 | 9.67 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 |
| Total Cash | 295.0 | 494.5 | 491.7 | 328.7 | 660.5 | 559.3 | 576.9 | 595.1 | 613.8 | 633.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 756.9 | 791.6 | 934.4 | 1,148.2 | 1,065.1 | 1,158.4 | 1,194.9 | 1,232.5 | 1,271.2 | 1,311.3 |
| Account Receivables, % | 30.75 | 28.51 | 30.85 | 32.91 | 28.8 | 30.36 | 30.36 | 30.36 | 30.36 | 30.36 |
| Inventories | 58.5 | 60.0 | .0 | .0 | .0 | 34.6 | 35.7 | 36.8 | 38.0 | 39.2 |
| Inventories, % | 2.38 | 2.16 | 0 | 0 | 0 | 0.90779 | 0.90779 | 0.90779 | 0.90779 | 0.90779 |
| Accounts Payable | 13.1 | 16.2 | 20.3 | 21.7 | 26.0 | 23.7 | 24.5 | 25.3 | 26.1 | 26.9 |
| Accounts Payable, % | 0.53322 | 0.58306 | 0.66905 | 0.62246 | 0.70363 | 0.62228 | 0.62228 | 0.62228 | 0.62228 | 0.62228 |
| Capital Expenditure | -34.9 | -68.7 | -53.3 | -49.5 | 2.6 | -53.9 | -55.6 | -57.4 | -59.2 | -61.0 |
| Capital Expenditure, % | -1.42 | -2.47 | -1.76 | -1.42 | 0.07091773 | -1.41 | -1.41 | -1.41 | -1.41 | -1.41 |
| Tax Rate, % | 20.15 | 20.15 | 20.15 | 20.15 | 20.15 | 20.15 | 20.15 | 20.15 | 20.15 | 20.15 |
| EBITAT | 237.1 | 251.0 | 243.5 | 285.9 | 285.6 | 325.2 | 335.4 | 346.0 | 356.9 | 368.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -557.0 | 194.3 | 157.0 | 71.3 | 423.8 | 198.5 | 302.3 | 311.8 | 321.6 | 331.7 |
| WACC, % | 5.09 | 5.09 | 5.09 | 5.08 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,253.8 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 343 | |||||||||
| Terminal Value | 21,637 | |||||||||
| Present Terminal Value | 16,883 | |||||||||
| Enterprise Value | 18,137 | |||||||||
| Net Debt | -452 | |||||||||
| Equity Value | 18,590 | |||||||||
| Diluted Shares Outstanding, MM | 36 | |||||||||
| Equity Value Per Share | 518.61 |
What You Will Receive
- Comprehensive Financial Model: FTI Consulting’s actual data provides an accurate DCF valuation.
- Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates allow you to view results instantly as you make adjustments.
- Professional-Grade Template: An expertly crafted Excel file suitable for investor presentations.
- Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasting.
Key Features
- Customizable Financial Metrics: Adjust essential inputs such as revenue projections, operating margins, and investment levels.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
- High-Precision Analytics: Leverages FTI Consulting's (FCN) real-world data for accurate valuation results.
- Streamlined Scenario Testing: Easily evaluate various assumptions and analyze the resulting impacts.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download: Get the comprehensive Excel file containing FTI Consulting, Inc.'s (FCN) financial data.
- Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment choices.
Why Choose FTI Consulting, Inc. (FCN)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters to suit your specific analysis needs.
- Real-Time Insights: Monitor immediate updates to FTI Consulting’s metrics as you tweak inputs.
- Pre-Configured Data: Comes with FTI Consulting’s latest financial information for swift evaluation.
- Relied Upon by Experts: Favored by analysts and investors for making strategic decisions.
Who Should Use This Product?
- Investors: Accurately assess FTI Consulting’s fair value before making investment choices.
- CFOs: Utilize a high-quality DCF model for financial reporting and strategic analysis.
- Consultants: Efficiently modify the template for client valuation reports.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading firms.
- Educators: Implement it as an educational resource to illustrate valuation techniques.
What the Template Contains
- Preloaded FCN 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.