|
Mastercraft Boat Holdings, Inc. (MCFT) DCF Valoración
US | Consumer Cyclical | Auto - Recreational Vehicles | 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
MasterCraft Boat Holdings, Inc. (MCFT) Bundle
¡Mejore sus opciones de inversión con la calculadora DCF de MasterCraft Boat Holdings, Inc. (MCFT)! Utilice datos financieros reales para MasterCraft, ajuste las proyecciones y gastos de crecimiento, y observe instantáneamente cómo estas alteraciones afectan el valor intrínseco de MCFT.
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 | 363.1 | 525.8 | 707.9 | 662.0 | 366.6 | 392.6 | 420.4 | 450.2 | 482.1 | 516.2 |
| Revenue Growth, % | 0 | 44.82 | 34.62 | -6.47 | -44.63 | 7.09 | 7.09 | 7.09 | 7.09 | 7.09 |
| EBITDA | -16.0 | 86.9 | 125.9 | 127.5 | 24.6 | 43.9 | 47.0 | 50.3 | 53.9 | 57.7 |
| EBITDA, % | -4.42 | 16.52 | 17.79 | 19.26 | 6.71 | 11.17 | 11.17 | 11.17 | 11.17 | 11.17 |
| Depreciation | 10.5 | 11.6 | 9.7 | 10.6 | 11.2 | 8.7 | 9.4 | 10.0 | 10.7 | 11.5 |
| Depreciation, % | 2.9 | 2.21 | 1.37 | 1.6 | 3.05 | 2.23 | 2.23 | 2.23 | 2.23 | 2.23 |
| EBIT | -26.6 | 75.2 | 116.2 | 116.9 | 13.4 | 35.1 | 37.6 | 40.3 | 43.1 | 46.2 |
| EBIT, % | -7.32 | 14.31 | 16.41 | 17.66 | 3.66 | 8.94 | 8.94 | 8.94 | 8.94 | 8.94 |
| Total Cash | 16.3 | 39.3 | 34.2 | 111.4 | 86.2 | 44.9 | 48.0 | 51.4 | 55.1 | 59.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 11.1 | 12.4 | 22.5 | 15.7 | 15.9 | 12.0 | 12.9 | 13.8 | 14.7 | 15.8 |
| Account Receivables, % | 3.05 | 2.36 | 3.17 | 2.38 | 4.33 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 |
| Inventories | 25.6 | 53.5 | 78.6 | 58.3 | 44.3 | 38.6 | 41.4 | 44.3 | 47.5 | 50.8 |
| Inventories, % | 7.06 | 10.17 | 11.11 | 8.81 | 12.08 | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 |
| Accounts Payable | 10.5 | 23.9 | 23.4 | 20.4 | 12.2 | 13.5 | 14.4 | 15.4 | 16.5 | 17.7 |
| Accounts Payable, % | 2.89 | 4.54 | 3.3 | 3.08 | 3.32 | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 |
| Capital Expenditure | -14.2 | -27.9 | -15.8 | -30.3 | -16.4 | -16.1 | -17.2 | -18.5 | -19.8 | -21.2 |
| Capital Expenditure, % | -3.92 | -5.3 | -2.23 | -4.58 | -4.46 | -4.1 | -4.1 | -4.1 | -4.1 | -4.1 |
| Tax Rate, % | 22.99 | 22.99 | 22.99 | 22.99 | 22.99 | 22.99 | 22.99 | 22.99 | 22.99 | 22.99 |
| EBITAT | -20.2 | 58.8 | 88.6 | 68.5 | 10.3 | 25.7 | 27.5 | 29.5 | 31.6 | 33.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -50.1 | 26.7 | 46.8 | 72.9 | 10.8 | 29.1 | 17.0 | 18.2 | 19.5 | 20.9 |
| WACC, % | 11.12 | 11.14 | 11.12 | 10.97 | 11.13 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 78.5 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 21 | |||||||||
| Terminal Value | 198 | |||||||||
| Present Terminal Value | 117 | |||||||||
| Enterprise Value | 196 | |||||||||
| Net Debt | 42 | |||||||||
| Equity Value | 154 | |||||||||
| Diluted Shares Outstanding, MM | 17 | |||||||||
| Equity Value Per Share | 9.02 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real MCFT financials.
- Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effect of your inputs on MasterCraft's valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive Historical Data: MasterCraft Boat Holdings, Inc.'s (MCFT) past financial statements and projected forecasts are readily available.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
- Real-Time Valuation: Instantly view the recalculated intrinsic value of MasterCraft Boat Holdings, Inc. (MCFT).
- Intuitive Visuals: Engaging dashboard charts present valuation outcomes and essential metrics clearly.
- Precision Engineered: A reliable resource tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring MasterCraft Boat Holdings, Inc. (MCFT) data included.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Immediately view updated results, including MasterCraft's intrinsic value.
- Step 5: Make informed investment decisions or create reports based on the generated outputs.
Why Choose This Calculator?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Feedback: Observe immediate changes to MasterCraft Boat Holdings, Inc. (MCFT)'s valuation as you tweak inputs.
- Preloaded Data: Comes with MasterCraft's actual financial figures for swift evaluations.
- Relied Upon by Experts: A go-to tool for investors and analysts seeking to make well-informed choices.
Who Should Use This Product?
- Marine Enthusiasts: Discover the intricacies of boat design and performance using real-world data.
- Academics: Integrate industry-specific models into your studies or research projects.
- Investors: Validate your investment strategies and evaluate valuation metrics for MasterCraft Boat Holdings, Inc. (MCFT).
- Analysts: Enhance your analysis process with a customizable financial model tailored for the boating industry.
- Small Business Owners: Understand how major players like MasterCraft Boat Holdings, Inc. (MCFT) are assessed in the market.
What the Template Contains
- Historical Data: Includes MasterCraft Boat Holdings, Inc.'s (MCFT) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate MasterCraft's 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 MasterCraft's financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.