|
Valoración de DCF de Franklin Electric Co., Inc. (FELE)
US | Industrials | Industrial - Machinery | NASDAQ
|
- ✓ 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
Franklin Electric Co., Inc. (FELE) Bundle
¡Mejore sus estrategias de inversión con la calculadora DCF (Fel)! Explore los auténticos datos financieros de Franklin Electric, ajuste las predicciones y gastos de crecimiento, y observe cómo estas modificaciones afectan el valor intrínseco de (FELE) en tiempo real.
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 | 1,247.3 | 1,661.9 | 2,043.7 | 2,065.1 | 2,021.3 | 2,300.0 | 2,617.0 | 2,977.8 | 3,388.2 | 3,855.3 |
| Revenue Growth, % | 0 | 33.23 | 22.98 | 1.05 | -2.12 | 13.78 | 13.78 | 13.78 | 13.78 | 13.78 |
| EBITDA | 176.5 | 253.3 | 319.1 | 306.3 | 294.2 | 342.2 | 389.4 | 443.1 | 504.1 | 573.6 |
| EBITDA, % | 14.15 | 15.24 | 15.62 | 14.83 | 14.56 | 14.88 | 14.88 | 14.88 | 14.88 | 14.88 |
| Depreciation | 48.2 | 58.4 | 50.4 | 52.3 | 56.1 | 69.7 | 79.3 | 90.2 | 102.6 | 116.8 |
| Depreciation, % | 3.86 | 3.51 | 2.46 | 2.53 | 2.77 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 |
| EBIT | 128.3 | 194.9 | 268.8 | 254.0 | 238.2 | 272.5 | 310.1 | 352.9 | 401.5 | 456.8 |
| EBIT, % | 10.29 | 11.73 | 13.15 | 12.3 | 11.78 | 11.85 | 11.85 | 11.85 | 11.85 | 11.85 |
| Total Cash | 130.8 | 40.5 | 45.8 | 85.0 | 220,540.0 | 548.7 | 624.3 | 710.4 | 808.3 | 919.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 159.8 | 196.2 | 230.4 | 222.4 | 226.8 | 266.3 | 303.0 | 344.7 | 392.2 | 446.3 |
| Account Receivables, % | 12.81 | 11.8 | 11.27 | 10.77 | 11.22 | 11.58 | 11.58 | 11.58 | 11.58 | 11.58 |
| Inventories | 300.9 | 450.0 | 545.0 | 508.7 | 483,875.0 | 931.5 | 1,059.9 | 1,206.0 | 1,372.2 | 1,561.4 |
| Inventories, % | 24.13 | 27.08 | 26.67 | 24.63 | 23938.32 | 40.5 | 40.5 | 40.5 | 40.5 | 40.5 |
| Accounts Payable | 95.9 | 164.8 | 139.3 | 152.4 | 157.0 | 182.0 | 207.1 | 235.6 | 268.1 | 305.1 |
| Accounts Payable, % | 7.69 | 9.91 | 6.81 | 7.38 | 7.77 | 7.91 | 7.91 | 7.91 | 7.91 | 7.91 |
| Capital Expenditure | -22.9 | -30.1 | -41.9 | -41.4 | -41.7 | -44.9 | -51.1 | -58.1 | -66.2 | -75.3 |
| Capital Expenditure, % | -1.83 | -1.81 | -2.05 | -2.01 | -2.06 | -1.95 | -1.95 | -1.95 | -1.95 | -1.95 |
| Tax Rate, % | 22.23 | 22.23 | 22.23 | 22.23 | 22.23 | 22.23 | 22.23 | 22.23 | 22.23 | 22.23 |
| EBITAT | 104.2 | 158.1 | 214.0 | 202.7 | 185.2 | 217.8 | 247.8 | 281.9 | 320.8 | 365.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -235.3 | 69.8 | 67.8 | 270.9 | -483,166.5 | 483,171.6 | 135.9 | 154.7 | 176.0 | 200.3 |
| WACC, % | 3.4 | 3.4 | 3.34 | 3.35 | 3.27 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 468,089.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 204 | |||||||||
| Terminal Value | 15,102 | |||||||||
| Present Terminal Value | 12,807 | |||||||||
| Enterprise Value | 480,896 | |||||||||
| Net Debt | -28,922 | |||||||||
| Equity Value | 509,818 | |||||||||
| Diluted Shares Outstanding, MM | 46 | |||||||||
| Equity Value Per Share | 11,011.19 |
What You Will Get
- Real FELE Financial Data: Pre-filled with Franklin Electric’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 Franklin Electric’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 factors such as sales growth, operating margin, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and various financial metrics.
- High-Precision Accuracy: Leverages Franklin Electric's actual financial data for dependable valuation results.
- Effortless Scenario Analysis: Evaluate diverse assumptions and analyze results with ease.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- 1. Open the Template: Download and open the Excel file containing Franklin Electric Co., Inc.'s (FELE) preloaded data.
- 2. Edit Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures specific to Franklin Electric Co., Inc. (FELE).
- 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV for Franklin Electric Co., Inc. (FELE).
- 4. Test Scenarios: Evaluate various forecasts to explore different valuation possibilities for Franklin Electric Co., Inc. (FELE).
- 5. Use with Confidence: Present professional valuation insights for Franklin Electric Co., Inc. (FELE) to support your investment decisions.
Why Choose Franklin Electric Co., Inc. (FELE)?
- Save Time: Quickly access essential data without the hassle of building complex models.
- Enhance Accuracy: Utilize dependable financial metrics and formulas to minimize valuation errors.
- Completely Customizable: Adjust the parameters to suit your specific assumptions and forecasts.
- User-Friendly: Intuitive graphs and outputs facilitate straightforward analysis of results.
- Preferred by Professionals: Crafted for experts who prioritize both accuracy and ease of use.
Who Should Use This Product?
- Investors: Evaluate Franklin Electric Co., Inc.'s (FELE) market position before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for Franklin Electric Co., Inc. (FELE).
- Startup Founders: Understand the valuation strategies of established companies like Franklin Electric Co., Inc. (FELE).
- Consultants: Provide comprehensive valuation analyses and reports for clients involving Franklin Electric Co., Inc. (FELE).
- Students and Educators: Utilize actual data from Franklin Electric Co., Inc. (FELE) to learn and teach valuation principles.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations for Franklin Electric Co., Inc. (FELE).
- Real-World Data: Franklin Electric's historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for deeper insights into performance.
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to Franklin Electric Co., Inc. (FELE).
- Dashboard with Visual Outputs: Charts and tables for clear, actionable results tailored to Franklin Electric Co., Inc. (FELE).
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.