|
Valoración de DCF de Fortive Corporation (FTV)
US | Technology | Hardware, Equipment & Parts | 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
Fortive Corporation (FTV) Bundle
¡Agilice su análisis y mejore la precisión con nuestra calculadora DCF (FTV)! Equipado con datos reales de Fortive Corporation y suposiciones personalizables, esta herramienta le permite pronosticar, evaluar y evaluar (FTV) como un profesional de inversión 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 | 7,320.0 | 4,634.4 | 5,254.7 | 5,825.7 | 6,065.3 | 5,939.1 | 5,815.5 | 5,694.4 | 5,575.9 | 5,459.9 |
| Revenue Growth, % | 0 | -36.69 | 13.38 | 10.87 | 4.11 | -2.08 | -2.08 | -2.08 | -2.08 | -2.08 |
| EBITDA | 936.1 | 947.8 | 1,206.1 | 1,471.3 | 1,571.1 | 1,275.1 | 1,248.6 | 1,222.6 | 1,197.2 | 1,172.2 |
| EBITDA, % | 12.79 | 20.45 | 22.95 | 25.26 | 25.9 | 21.47 | 21.47 | 21.47 | 21.47 | 21.47 |
| Depreciation | 341.5 | 384.0 | 395.5 | 465.6 | 456.8 | 427.6 | 418.7 | 410.0 | 401.5 | 393.1 |
| Depreciation, % | 4.67 | 8.29 | 7.53 | 7.99 | 7.53 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 |
| EBIT | 594.6 | 563.8 | 810.6 | 1,005.7 | 1,114.3 | 847.5 | 829.9 | 812.6 | 795.7 | 779.1 |
| EBIT, % | 8.12 | 12.17 | 15.43 | 17.26 | 18.37 | 14.27 | 14.27 | 14.27 | 14.27 | 14.27 |
| Total Cash | 1,205.2 | 2,944.0 | 819.3 | 709.2 | 1,888.8 | 1,649.8 | 1,615.5 | 1,581.9 | 1,548.9 | 1,516.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 890.7 | 810.3 | 930.2 | 958.5 | 1,068.8 | 967.2 | 947.1 | 927.4 | 908.1 | 889.2 |
| Account Receivables, % | 12.17 | 17.48 | 17.7 | 16.45 | 17.62 | 16.29 | 16.29 | 16.29 | 16.29 | 16.29 |
| Inventories | 640.3 | 455.5 | 512.7 | 536.7 | 536.9 | 551.1 | 539.6 | 528.4 | 517.4 | 506.7 |
| Inventories, % | 8.75 | 9.83 | 9.76 | 9.21 | 8.85 | 9.28 | 9.28 | 9.28 | 9.28 | 9.28 |
| Accounts Payable | 449.0 | 480.8 | 557.9 | 623.0 | 608.6 | 568.4 | 556.6 | 545.0 | 533.7 | 522.6 |
| Accounts Payable, % | 6.13 | 10.37 | 10.62 | 10.69 | 10.03 | 9.57 | 9.57 | 9.57 | 9.57 | 9.57 |
| Capital Expenditure | -112.5 | -75.7 | -50.0 | -95.8 | -107.8 | -89.6 | -87.7 | -85.9 | -84.1 | -82.4 |
| Capital Expenditure, % | -1.54 | -1.63 | -0.95153 | -1.64 | -1.78 | -1.51 | -1.51 | -1.51 | -1.51 | -1.51 |
| Tax Rate, % | 12.62 | 12.62 | 12.62 | 12.62 | 12.62 | 12.62 | 12.62 | 12.62 | 12.62 | 12.62 |
| EBITAT | 502.4 | 603.3 | 727.9 | 869.5 | 973.7 | 759.6 | 743.8 | 728.3 | 713.1 | 698.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -350.6 | 1,208.6 | 973.4 | 1,252.1 | 1,197.8 | 1,144.8 | 1,094.5 | 1,071.8 | 1,049.5 | 1,027.6 |
| WACC, % | 9.22 | 9.3 | 9.25 | 9.23 | 9.23 | 9.25 | 9.25 | 9.25 | 9.25 | 9.25 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,184.1 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 1,069 | |||||||||
| Terminal Value | 20,370 | |||||||||
| Present Terminal Value | 13,090 | |||||||||
| Enterprise Value | 17,275 | |||||||||
| Net Debt | 1,921 | |||||||||
| Equity Value | 15,353 | |||||||||
| Diluted Shares Outstanding, MM | 356 | |||||||||
| Equity Value Per Share | 43.18 |
What You Will Get
- Real Fortive Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Fortive’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- 🔍 Real-Life FTV Financials: Pre-filled historical and projected data for Fortive Corporation (FTV).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Fortive’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Fortive’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- 1. Open the Template: Download and open the Excel file featuring Fortive Corporation’s (FTV) preloaded data.
- 2. Edit Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
- 4. Test Scenarios: Evaluate various forecasts to analyze different valuation outcomes.
- 5. Use with Confidence: Present professional valuation insights to bolster your decision-making.
Why Choose This Calculator for Fortive Corporation (FTV)?
- User-Friendly Interface: Perfectly suited for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to tailor your financial analysis.
- Real-Time Feedback: Observe immediate updates to Fortive’s valuation as you make changes.
- Pre-Loaded Data: Comes with Fortive’s latest financial information for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Finance Students: Explore valuation methodologies and apply them using real data from Fortive Corporation (FTV).
- Academics: Integrate industry-standard models into your teaching or research focused on Fortive Corporation (FTV).
- Investors: Validate your investment strategies and assess valuation scenarios for Fortive Corporation (FTV).
- Analysts: Enhance your analysis process with a customizable DCF model tailored for Fortive Corporation (FTV).
- Small Business Owners: Understand the analytical approaches used for evaluating large firms like Fortive Corporation (FTV).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
- Real-World Data: Fortive Corporation's (FTV) historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: In-built analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results.