|
Valoración de DCF de Federal Signal Corporation (FSS)
US | Industrials | Industrial - Pollution & Treatment Controls | 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
Federal Signal Corporation (FSS) Bundle
¡Optimice su tiempo y mejore la precisión con nuestra calculadora DCF (FSS)! Equipado con datos reales de Federal Signal Corporation y supuestos personalizables, esta herramienta le permite pronosticar, analizar y valor (FSS) al igual que un inversor experimentado.
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 | 1,221.3 | 1,130.8 | 1,213.2 | 1,434.8 | 1,722.7 | 1,887.3 | 2,067.5 | 2,265.0 | 2,481.4 | 2,718.4 |
Revenue Growth, % | 0 | -7.41 | 7.29 | 18.27 | 20.07 | 9.55 | 9.55 | 9.55 | 9.55 | 9.55 |
EBITDA | 190.2 | 180.1 | 171.6 | 215.6 | 284.9 | 291.4 | 319.3 | 349.8 | 383.2 | 419.8 |
EBITDA, % | 15.57 | 15.93 | 14.14 | 15.03 | 16.54 | 15.44 | 15.44 | 15.44 | 15.44 | 15.44 |
Depreciation | 41.5 | 44.8 | 50.4 | 54.7 | 60.4 | 71.1 | 77.9 | 85.3 | 93.5 | 102.4 |
Depreciation, % | 3.4 | 3.96 | 4.15 | 3.81 | 3.51 | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 |
EBIT | 148.7 | 135.3 | 121.2 | 160.9 | 224.5 | 220.3 | 241.4 | 264.4 | 289.7 | 317.4 |
EBIT, % | 12.18 | 11.96 | 9.99 | 11.21 | 13.03 | 11.68 | 11.68 | 11.68 | 11.68 | 11.68 |
Total Cash | 31.6 | 81.7 | 40.5 | 47.5 | 61.0 | 75.5 | 82.7 | 90.6 | 99.3 | 108.7 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 134.2 | 127.0 | 136.0 | 173.8 | 186.2 | 212.7 | 233.0 | 255.3 | 279.7 | 306.4 |
Account Receivables, % | 10.99 | 11.23 | 11.21 | 12.11 | 10.81 | 11.27 | 11.27 | 11.27 | 11.27 | 11.27 |
Inventories | 182.9 | 185.0 | 229.1 | 292.7 | 303.4 | 333.0 | 364.8 | 399.7 | 437.9 | 479.7 |
Inventories, % | 14.98 | 16.36 | 18.88 | 20.4 | 17.61 | 17.65 | 17.65 | 17.65 | 17.65 | 17.65 |
Accounts Payable | 65.0 | 51.6 | 64.8 | 72.4 | 66.7 | 91.1 | 99.8 | 109.4 | 119.8 | 131.3 |
Accounts Payable, % | 5.32 | 4.56 | 5.34 | 5.05 | 3.87 | 4.83 | 4.83 | 4.83 | 4.83 | 4.83 |
Capital Expenditure | -35.4 | -29.7 | -37.4 | -53.0 | -30.3 | -53.1 | -58.1 | -63.7 | -69.8 | -76.4 |
Capital Expenditure, % | -2.9 | -2.63 | -3.08 | -3.69 | -1.76 | -2.81 | -2.81 | -2.81 | -2.81 | -2.81 |
Tax Rate, % | 22.46 | 22.46 | 22.46 | 22.46 | 22.46 | 22.46 | 22.46 | 22.46 | 22.46 | 22.46 |
EBITAT | 116.4 | 104.5 | 103.7 | 128.4 | 174.1 | 175.6 | 192.3 | 210.7 | 230.8 | 252.9 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -129.6 | 111.3 | 76.8 | 36.3 | 175.4 | 161.9 | 168.6 | 184.7 | 202.4 | 221.7 |
WACC, % | 8.72 | 8.72 | 8.75 | 8.73 | 8.72 | 8.73 | 8.73 | 8.73 | 8.73 | 8.73 |
PV UFCF | ||||||||||
SUM PV UFCF | 726.0 | |||||||||
Long Term Growth Rate, % | 3.50 | |||||||||
Free cash flow (T + 1) | 229 | |||||||||
Terminal Value | 4,390 | |||||||||
Present Terminal Value | 2,889 | |||||||||
Enterprise Value | 3,615 | |||||||||
Net Debt | 260 | |||||||||
Equity Value | 3,355 | |||||||||
Diluted Shares Outstanding, MM | 62 | |||||||||
Equity Value Per Share | 54.55 |
What You Will Get
- Real FSS Financial Data: Pre-filled with Federal Signal Corporation’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 Federal Signal Corporation’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
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Federal Signal Corporation (FSS).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to (FSS).
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates for (FSS).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Federal Signal Corporation (FSS).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of (FSS).
How It Works
- 1. Access the Template: Download and open the Excel file containing Federal Signal Corporation’s (FSS) financial data.
- 2. Adjust Assumptions: Modify key variables such as growth rates, WACC, and capital expenditures to suit your analysis.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.
Why Choose This Calculator for Federal Signal Corporation (FSS)?
- User-Friendly Interface: Perfect for both novice users and seasoned analysts.
- Customizable Inputs: Adjust parameters easily to suit your financial assessments.
- Real-Time Valuation Updates: Track immediate changes to Federal Signal's valuation as you modify inputs.
- Pre-Loaded Financial Data: Comes with Federal Signal's actual financial metrics for swift evaluations.
- Relied Upon by Experts: A go-to tool for investors and analysts seeking to make educated choices.
Who Should Use This Product?
- Investors: Evaluate Federal Signal Corporation’s (FSS) valuation prior to making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation processes of established companies like Federal Signal Corporation (FSS).
- Consultants: Provide clients with comprehensive valuation reports based on Federal Signal Corporation (FSS) data.
- Students and Educators: Utilize real-time data from Federal Signal Corporation (FSS) to learn and teach valuation strategies.
What the Template Contains
- Historical Data: Includes Federal Signal Corporation’s (FSS) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Federal Signal Corporation’s (FSS) 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 Federal Signal Corporation’s (FSS) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.