Skip to content
Montrose Environmental Group, Inc. (MEG) DCF Valuation

Montrose Environmental Group, Inc. (MEG) Valoración de DCF

US | Industrials | Waste Management | NYSE
Montrose Environmental Group, Inc. (MEG) DCF Valuation

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

Montrose Environmental Group, Inc. (MEG) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL: $121 $71

¡Mejore sus decisiones de inversión con la calculadora (MEG) DCF! Utilice datos financieros reales del grupo ambiental de Montrose, ajuste las predicciones y gastos de crecimiento, y observe instantáneamente cómo estos cambios afectan el valor intrínseco de (MEG).


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 328.2 546.4 544.4 624.2 696.4 857.1 1,054.9 1,298.4 1,598.1 1,966.9
Revenue Growth, % 0.00 66.47 -0.37 14.66 11.56 23.08 23.08 23.08 23.08 23.08
EBITDA -7.4 36.9 32.4 31.9 25.9 33.1 40.7 50.1 61.7 75.9
EBITDA, % -2.26 6.75 5.96 5.11 3.72 3.86 3.86 3.86 3.86 3.86
Depreciation 37.3 53.0 56.8 56.0 64.3 85.2 104.9 129.1 158.8 195.5
Depreciation, % 11.36 9.69 10.43 8.97 9.24 9.94 9.94 9.94 9.94 9.94
EBIT -44.7 -16.1 -24.3 -24.0 -38.5 -52.1 -64.1 -78.9 -97.2 -119.6
EBIT, % -13.61 -2.94 -4.47 -3.85 -5.52 -6.08 -6.08 -6.08 -6.08 -6.08
Total Cash 34.4 146.3 89.8 23.2 12.9 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 92.7 139.2 147.8 164.0 158.9
Account Receivables, % 28.23 25.47 27.15 26.28 22.82
Inventories 2.5 2.4 3.6 3.8 .0 4.3 5.3 6.5 8.0 9.8
Inventories, % 0.76 0.45 0.67 0.61 0.00 0.50 0.50 0.50 0.50 0.50
Accounts Payable 15.5 24.2 25.4 31.1 33.4 40.4 49.7 61.2 75.3 92.6
Accounts Payable, % 4.72 4.42 4.66 4.97 4.80 4.71 4.71 4.71 4.71 4.71
Capital Expenditure -7.8 -7.6 -10.0 -32.9 -21.3 -23.9 -29.4 -36.2 -44.6 -54.9
Capital Expenditure, % -2.37 -1.39 -1.84 -5.28 -3.06 -2.79 -2.79 -2.79 -2.79 -2.79
Tax Rate, % -1.34 -6.83 -7.82 2.92 -14.55 -5.52 -5.52 -5.52 -5.52 -5.52
EBITAT -45.3 -17.2 -26.2 -23.3 -44.1 -55.0 -67.7 -83.3 -102.5 -126.2
Depreciation 37.3 53.0 56.8 56.0 64.3 85.2 104.9 129.1 158.8 195.5
Changes in Account Receivables -63.9 -51.4 -63.2 -77.9 -95.9
Changes in Inventories -4.3 -1.0 -1.2 -1.5 -1.8
Changes in Accounts Payable 7.0 9.3 11.5 14.1 17.3
Capital Expenditure -7.8 -7.6 -10.0 -32.9 -21.3 -23.9 -29.4 -36.2 -44.6 -54.9
UFCF -95.5 -9.6 11.9 -11.0 10.2 -54.9 -35.3 -43.5 -53.6 -66.0
WACC, % 13.52 13.52 13.52 13.44 13.52 13.51 13.51 13.51 13.51 13.51
PV UFCF -48.4 -27.4 -29.7 -32.3 -35.0
SUM PV UFCF -172.8
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -68.6
Terminal Value -721.8
Present Terminal Value -383.0
Enterprise Value -555.8
Net Debt 63.0
Equity Value -618.8
Diluted Shares Outstanding, MM 33.0
Equity Value Per Share -18.75

What You Will Receive

  • Flexible Forecast Inputs: Modify key assumptions (growth %, margins, WACC) to develop various scenarios.
  • Comprehensive Data: Montrose Environmental Group, Inc.’s (MEG) financial data pre-loaded to facilitate your analysis.
  • Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Tailored and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive Data: Montrose Environmental Group’s (MEG) historical financial reports and pre-populated forecasts.
  • Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Calculations: Instantly view Montrose's intrinsic value update as you make changes.
  • Intuitive Visuals: Dashboard graphs illustrate valuation results and essential metrics clearly.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based MEG DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates Montrose Environmental Group’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation fluctuations.
  5. Analyze and Decide: Utilize the findings to inform your investment or financial decisions.

Why Choose Montrose Environmental Group, Inc. (MEG)?

  • Expertise in Environmental Solutions: Leverage our extensive experience in providing sustainable environmental services.
  • Commitment to Quality: Our rigorous standards ensure reliable and effective solutions for your environmental needs.
  • Innovative Approaches: We utilize cutting-edge technology and strategies to address complex environmental challenges.
  • Client-Centric Focus: Our tailored services are designed to meet the unique requirements of each client.
  • Proven Track Record: Trusted by a diverse range of industries for our professionalism and results-driven approach.

Who Should Use This Product?

  • Investors: Accurately assess Montrose Environmental Group’s fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial analysis and reporting.
  • Consultants: Easily modify the template for valuation reports tailored to client needs.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading environmental firms.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques.

What the Template Contains

  • Pre-Filled DCF Model: Montrose Environmental Group's (MEG) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Montrose's profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and 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.

Verifying your connection...

Your connection needs to be verified before you can proceed

Verifying your connection...

Your connection needs to be verified before you can proceed