|
Howden Joinery Group plc (hwdn.l) valoración de dcf
GB | Consumer Cyclical | Furnishings, Fixtures & Appliances | LSE
|
- ✓ 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
Howden Joinery Group Plc (HWDN.L) Bundle
¡Descubra el verdadero valor de Howden Joinery Group plc (HWDNL) con nuestra calculadora DCF avanzada! Ajuste los supuestos clave, explore varios escenarios y evalúe los efectos de los cambios en la valoración de Howden Joinery, todo convenientemente dentro de una sola plantilla de Excel.
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 | 1,583.6 | 1,547.5 | 2,093.7 | 2,319.0 | 2,310.9 | 2,561.8 | 2,839.9 | 3,148.3 | 3,490.1 | 3,869.0 |
| Revenue Growth, % | 0 | -2.28 | 35.3 | 10.76 | -0.34929 | 10.86 | 10.86 | 10.86 | 10.86 | 10.86 |
| EBITDA | 295.2 | 287.8 | 515.1 | 544.7 | 485.3 | 544.8 | 603.9 | 669.5 | 742.2 | 822.8 |
| EBITDA, % | 18.64 | 18.6 | 24.6 | 23.49 | 21 | 21.27 | 21.27 | 21.27 | 21.27 | 21.27 |
| Depreciation | 34.5 | 114.0 | 115.4 | 125.7 | 141.3 | 136.2 | 151.0 | 167.4 | 185.6 | 205.8 |
| Depreciation, % | 2.18 | 7.37 | 5.51 | 5.42 | 6.11 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 |
| EBIT | 260.7 | 173.8 | 399.7 | 419.0 | 344.0 | 408.5 | 452.9 | 502.1 | 556.6 | 617.0 |
| EBIT, % | 16.46 | 11.23 | 19.09 | 18.07 | 14.89 | 15.95 | 15.95 | 15.95 | 15.95 | 15.95 |
| Total Cash | 267.4 | 430.7 | 515.3 | 308.0 | 282.8 | 486.0 | 538.7 | 597.2 | 662.1 | 733.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 151.0 | .0 | 171.5 | .0 | 205.0 | 136.3 | 151.1 | 167.5 | 185.7 | 205.8 |
| Account Receivables, % | 9.54 | 0 | 8.19 | 0 | 8.87 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 |
| Inventories | 231.8 | 255.0 | 301.6 | 373.3 | 382.8 | 400.6 | 444.1 | 492.3 | 545.7 | 605.0 |
| Inventories, % | 14.64 | 16.48 | 14.41 | 16.1 | 16.56 | 15.64 | 15.64 | 15.64 | 15.64 | 15.64 |
| Accounts Payable | 96.4 | 161.0 | 178.8 | 189.5 | 174.5 | 208.8 | 231.5 | 256.6 | 284.5 | 315.4 |
| Accounts Payable, % | 6.09 | 10.4 | 8.54 | 8.17 | 7.55 | 8.15 | 8.15 | 8.15 | 8.15 | 8.15 |
| Capital Expenditure | -61.1 | -69.7 | -85.9 | -140.8 | -118.9 | -121.3 | -134.5 | -149.1 | -165.3 | -183.2 |
| Capital Expenditure, % | -3.86 | -4.5 | -4.1 | -6.07 | -5.15 | -4.74 | -4.74 | -4.74 | -4.74 | -4.74 |
| Tax Rate, % | 22.28 | 22.28 | 22.28 | 22.28 | 22.28 | 22.28 | 22.28 | 22.28 | 22.28 | 22.28 |
| EBITAT | 209.0 | 138.4 | 322.1 | 386.4 | 267.3 | 335.3 | 371.7 | 412.0 | 456.8 | 506.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -104.0 | 375.1 | 151.3 | 481.8 | 60.2 | 435.4 | 352.6 | 390.9 | 433.3 | 480.4 |
| WACC, % | 8.65 | 8.65 | 8.65 | 8.72 | 8.64 | 8.66 | 8.66 | 8.66 | 8.66 | 8.66 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,631.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 490 | |||||||||
| Terminal Value | 7,356 | |||||||||
| Present Terminal Value | 4,856 | |||||||||
| Enterprise Value | 6,488 | |||||||||
| Net Debt | 402 | |||||||||
| Equity Value | 6,086 | |||||||||
| Diluted Shares Outstanding, MM | 550 | |||||||||
| Equity Value Per Share | 1,106.14 |
What You Will Receive
- Accurate HWDNL Financial Data: Pre-loaded with Howden Joinery Group's historical and forecasted figures for detailed analysis.
- Completely Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch HWDNL's intrinsic value update in real-time as you make changes.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for reliable DCF results.
- Intuitive Design: Streamlined layout and straightforward instructions suitable for all skill levels.
Key Features
- Accurate Howden Joinery Financials: Gain access to reliable pre-loaded historical data and future forecasts.
- Customizable Forecast Inputs: Modify the highlighted cells for WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Intuitive Visual Dashboard: User-friendly charts and summaries for easy interpretation of your valuation findings.
- Designed for All Levels: An accessible and straightforward layout tailored for investors, CFOs, and consultants.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Howden Joinery Group Plc's (HWDNL) pre-filled financial data and forecasts.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the findings for your investment strategies.
Why Choose This Calculator for Howden Joinery Group Plc (HWDNL)?
- All-in-One Solution: Offers DCF, WACC, and financial ratio analyses in a single platform.
- Flexible Inputs: Modify the yellow-highlighted cells to explore different scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Howden Joinery Group Plc (HWDNL).
- Built-In Data: Historical and projected data provide reliable starting points.
- Professional Grade: Perfect for financial analysts, investors, and business consultants focused on Howden Joinery Group Plc (HWDNL).
Who Should Benefit from Using This Product?
- Finance Students: Master valuation techniques and put them into practice with real-world data.
- Academics: Integrate industry-standard models into your research or teaching materials.
- Investors: Validate your assumptions and evaluate valuation outcomes for Howden Joinery Group Plc (HWDNL) stock.
- Analysts: Enhance your efficiency with a customizable, ready-to-use DCF model.
- Small Business Owners: Discover how large public entities like Howden Joinery Group Plc (HWDNL) are assessed by analysts.
Overview of the Template Components
- Historical Data: Provides Howden Joinery Group’s (HWDNL) previous financial performance and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates to assess the intrinsic value of Howden Joinery Group (HWDNL).
- WACC Sheet: Pre-calculated metrics for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust fundamental drivers such as growth rates, EBITDA percentages, and CAPEX estimates.
- Quarterly and Annual Statements: An extensive overview of Howden Joinery Group’s (HWDNL) financial data.
- Interactive Dashboard: Dynamically visualize valuation outcomes and future projections.
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.