|
Methode Electronics, Inc. (MEI) DCF Valoración
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
Methode Electronics, Inc. (MEI) Bundle
¡Simplifique la valoración de Methode Electronics, Inc. (MEI) con esta calculadora DCF personalizable! Con Real Methode Electronics, Inc. (MEI) finanzas y entradas de pronóstico ajustable, puede probar escenarios y descubrir Methode Electronics, Inc. (MEI) Valor razonable en minutos.
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 | 1,023.9 | 1,088.0 | 1,163.6 | 1,179.6 | 1,114.5 | 1,145.8 | 1,178.0 | 1,211.1 | 1,245.2 | 1,280.2 |
| Revenue Growth, % | 0 | 6.26 | 6.95 | 1.38 | -5.52 | 2.81 | 2.81 | 2.81 | 2.81 | 2.81 |
| EBITDA | 207.1 | 191.6 | 174.6 | 151.6 | -52.8 | 139.7 | 143.6 | 147.7 | 151.8 | 156.1 |
| EBITDA, % | 20.23 | 17.61 | 15.01 | 12.85 | -4.74 | 12.19 | 12.19 | 12.19 | 12.19 | 12.19 |
| Depreciation | 48.3 | 51.5 | 52.6 | 49.5 | 57.9 | 53.5 | 55.0 | 56.6 | 58.2 | 59.8 |
| Depreciation, % | 4.72 | 4.73 | 4.52 | 4.2 | 5.2 | 4.67 | 4.67 | 4.67 | 4.67 | 4.67 |
| EBIT | 158.8 | 140.1 | 122.0 | 102.1 | -110.7 | 86.2 | 88.6 | 91.1 | 93.6 | 96.3 |
| EBIT, % | 15.51 | 12.88 | 10.48 | 8.66 | -9.93 | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 |
| Total Cash | 217.3 | 233.2 | 172.0 | 157.0 | 161.5 | 195.3 | 200.8 | 206.5 | 212.3 | 218.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 188.5 | 282.5 | 273.3 | 314.3 | 266.6 | 271.4 | 279.0 | 286.9 | 294.9 | 303.2 |
| Account Receivables, % | 18.41 | 25.97 | 23.49 | 26.64 | 23.92 | 23.69 | 23.69 | 23.69 | 23.69 | 23.69 |
| Inventories | 131.0 | 124.2 | 158.5 | 159.7 | 186.2 | 156.0 | 160.4 | 164.9 | 169.5 | 174.3 |
| Inventories, % | 12.79 | 11.42 | 13.62 | 13.54 | 16.71 | 13.62 | 13.62 | 13.62 | 13.62 | 13.62 |
| Accounts Payable | 73.8 | 122.9 | 108.5 | 138.7 | 132.4 | 117.9 | 121.3 | 124.7 | 128.2 | 131.8 |
| Accounts Payable, % | 7.21 | 11.3 | 9.32 | 11.76 | 11.88 | 10.29 | 10.29 | 10.29 | 10.29 | 10.29 |
| Capital Expenditure | -45.1 | -24.9 | -38.0 | -42.0 | -50.2 | -41.3 | -42.5 | -43.7 | -44.9 | -46.1 |
| Capital Expenditure, % | -4.4 | -2.29 | -3.27 | -3.56 | -4.5 | -3.6 | -3.6 | -3.6 | -3.6 | -3.6 |
| Tax Rate, % | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 |
| EBITAT | 131.8 | 127.0 | 105.2 | 87.4 | -106.6 | 76.1 | 78.2 | 80.4 | 82.7 | 85.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -110.7 | 115.5 | 80.3 | 82.9 | -84.0 | 99.3 | 82.1 | 84.4 | 86.8 | 89.2 |
| WACC, % | 6.14 | 6.3 | 6.21 | 6.2 | 6.42 | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 370.6 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 92 | |||||||||
| Terminal Value | 3,353 | |||||||||
| Present Terminal Value | 2,476 | |||||||||
| Enterprise Value | 2,847 | |||||||||
| Net Debt | 197 | |||||||||
| Equity Value | 2,650 | |||||||||
| Diluted Shares Outstanding, MM | 35 | |||||||||
| Equity Value Per Share | 74.71 |
What You Will Get
- Pre-Filled Financial Model: Methode Electronics, Inc. (MEI)’s actual data facilitates accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Instant Calculations: Automatic updates provide immediate results as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, allowing for repeated application in detailed forecasts.
Key Features
- Comprehensive MEI Data: Pre-loaded with Methode Electronics' historical financials and future projections.
- Customizable Parameters: Modify revenue growth, profit margins, weighted average cost of capital (WACC), tax rates, and capital expenditures.
- Adaptive Valuation Framework: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecast scenarios to evaluate different valuation results.
- Intuitive Interface: Designed for ease of use, catering to both professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Methode Electronics, Inc. (MEI) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Methode Electronics, Inc. (MEI)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Methode Electronics, Inc. (MEI)?
- User-Friendly Interface: Perfect for both novice and experienced users.
- Customizable Inputs: Adjust parameters to suit your specific analysis needs.
- Real-Time Feedback: Witness immediate updates to Methode Electronics’ valuation as you modify inputs.
- Preloaded Data: Comes equipped with Methode Electronics’ actual financial figures for swift evaluations.
- Relied Upon by Experts: A go-to tool for investors and analysts aiming for informed decision-making.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and dependable valuation models for assessing Methode Electronics, Inc. (MEI).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding Methode Electronics, Inc. (MEI).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into how companies like Methode Electronics, Inc. (MEI) are valued in the technology sector.
What the Template Contains
- Preloaded MEI Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.