|
Valoración de DCF de IDEX Corporation (IEX) |
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
IDEX Corporation (IEX) Bundle
Ingementada para la precisión, nuestra calculadora DCF (IEX) le permite evaluar la valoración de Idex Corporation utilizando datos financieros del mundo real y proporciona flexibilidad completa para modificar todos los parámetros esenciales 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 | 2,351.6 | 2,764.8 | 3,181.9 | 3,273.9 | 3,268.8 | 3,558.0 | 3,872.8 | 4,215.5 | 4,588.4 | 4,994.4 |
| Revenue Growth, % | 0 | 17.57 | 15.09 | 2.89 | -0.15578 | 8.85 | 8.85 | 8.85 | 8.85 | 8.85 |
| EBITDA | 604.6 | 720.5 | 909.8 | 964.1 | 677.2 | 928.8 | 1,011.0 | 1,100.5 | 1,197.8 | 1,303.8 |
| EBITDA, % | 25.71 | 26.06 | 28.59 | 29.45 | 20.72 | 26.11 | 26.11 | 26.11 | 26.11 | 26.11 |
| Depreciation | 83.5 | 103.0 | 119.7 | 152.1 | -6.6 | 110.2 | 119.9 | 130.5 | 142.1 | 154.6 |
| Depreciation, % | 3.55 | 3.73 | 3.76 | 4.65 | -0.20191 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 |
| EBIT | 521.1 | 617.5 | 790.1 | 812.0 | 683.8 | 818.7 | 891.1 | 969.9 | 1,055.8 | 1,149.2 |
| EBIT, % | 22.16 | 22.33 | 24.83 | 24.8 | 20.92 | 23.01 | 23.01 | 23.01 | 23.01 | 23.01 |
| Total Cash | 1,025.9 | 855.4 | 430.2 | 534.3 | 620.8 | 878.1 | 955.8 | 1,040.3 | 1,132.4 | 1,232.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 293.1 | 356.4 | 442.8 | 427.8 | 465.9 | 473.9 | 515.8 | 561.4 | 611.1 | 665.2 |
| Account Receivables, % | 12.47 | 12.89 | 13.92 | 13.07 | 14.25 | 13.32 | 13.32 | 13.32 | 13.32 | 13.32 |
| Inventories | 289.9 | 370.4 | 470.9 | 420.8 | 429.7 | 473.4 | 515.3 | 560.8 | 610.5 | 664.5 |
| Inventories, % | 12.33 | 13.4 | 14.8 | 12.85 | 13.15 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 |
| Accounts Payable | 152.0 | 178.8 | 208.9 | 179.7 | 197.8 | 220.8 | 240.4 | 261.7 | 284.8 | 310.0 |
| Accounts Payable, % | 6.46 | 6.47 | 6.57 | 5.49 | 6.05 | 6.21 | 6.21 | 6.21 | 6.21 | 6.21 |
| Capital Expenditure | -51.5 | -72.7 | -68.0 | -89.9 | -65.1 | -83.2 | -90.6 | -98.6 | -107.3 | -116.8 |
| Capital Expenditure, % | -2.19 | -2.63 | -2.14 | -2.75 | -1.99 | -2.34 | -2.34 | -2.34 | -2.34 | -2.34 |
| Tax Rate, % | 21.01 | 21.01 | 21.01 | 21.01 | 21.01 | 21.01 | 21.01 | 21.01 | 21.01 | 21.01 |
| EBITAT | 418.6 | 478.6 | 618.8 | 636.6 | 540.2 | 644.4 | 701.4 | 763.4 | 831.0 | 904.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 19.5 | 392.0 | 513.7 | 734.7 | 439.6 | 642.7 | 666.4 | 725.4 | 789.6 | 859.4 |
| WACC, % | 8.33 | 8.31 | 8.32 | 8.32 | 8.32 | 8.32 | 8.32 | 8.32 | 8.32 | 8.32 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,882.1 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 894 | |||||||||
| Terminal Value | 20,701 | |||||||||
| Present Terminal Value | 13,884 | |||||||||
| Enterprise Value | 16,766 | |||||||||
| Net Debt | 1,339 | |||||||||
| Equity Value | 15,426 | |||||||||
| Diluted Shares Outstanding, MM | 76 | |||||||||
| Equity Value Per Share | 203.24 |
What You Will Get
- Real IDEX Financial Data: Pre-filled with IDEX 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 IDEX’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
- Accurate IDEX Financials: Gain access to reliable pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells for metrics like WACC, growth rates, and profit margins.
- Real-Time Calculations: Instant updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to easily visualize your valuation findings.
- Designed for All Levels: An intuitive framework suitable for investors, CFOs, and consultants alike.
How It Works
- Download: Get the pre-built Excel file featuring IDEX Corporation’s (IEX) financial data.
- Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various forecasts and instantly compare results.
- Make Decisions: Leverage the valuation outcomes to inform your investment choices.
Why Choose IDEX Corporation (IEX)?
- Innovative Solutions: IDEX Corporation (IEX) offers cutting-edge technologies tailored to your needs.
- Proven Performance: A track record of delivering reliable products that enhance operational efficiency.
- Comprehensive Support: Dedicated customer service ensures you have assistance whenever needed.
- Global Reach: IDEX Corporation (IEX) operates worldwide, providing solutions across diverse markets.
- Commitment to Sustainability: Focused on environmentally responsible practices for a better future.
Who Should Use This Product?
- Investors: Accurately assess IDEX Corporation’s (IEX) intrinsic value prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
- Consultants: Efficiently customize the template for client valuation reports.
- Entrepreneurs: Acquire knowledge on financial modeling practices employed by leading corporations.
- Educators: Implement it as a resource to illustrate valuation techniques in the classroom.
What the Template Contains
- Pre-Filled Data: Includes IDEX Corporation’s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze IDEX Corporation’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.