|
Miller Industries, Inc. (MLR) DCF Valoración |
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
Miller Industries, Inc. (MLR) Bundle
¡Evaluar las perspectivas financieras de Miller Industries, Inc. (MLR) como un experto! Esta calculadora DCF (MLR) proporciona datos financieros preconsados junto con una flexibilidad total para modificar el crecimiento de los ingresos, WACC, los márgenes y otros supuestos esenciales para alinearse con sus 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 | 651.3 | 717.5 | 848.5 | 1,153.4 | 1,257.5 | 1,488.2 | 1,761.2 | 2,084.3 | 2,466.7 | 2,919.3 |
| Revenue Growth, % | 0 | 10.16 | 18.26 | 35.94 | 9.03 | 18.35 | 18.35 | 18.35 | 18.35 | 18.35 |
| EBITDA | 48.2 | 34.7 | 41.4 | 93.0 | 84.5 | 94.9 | 112.3 | 133.0 | 157.3 | 186.2 |
| EBITDA, % | 7.41 | 4.83 | 4.87 | 8.06 | 6.72 | 6.38 | 6.38 | 6.38 | 6.38 | 6.38 |
| Depreciation | 9.6 | 11.0 | 11.8 | 13.2 | .4 | 16.6 | 19.7 | 23.3 | 27.5 | 32.6 |
| Depreciation, % | 1.47 | 1.54 | 1.39 | 1.15 | 0.03379722 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 |
| EBIT | 38.6 | 23.6 | 29.6 | 79.8 | 84.1 | 78.3 | 92.7 | 109.7 | 129.8 | 153.6 |
| EBIT, % | 5.93 | 3.29 | 3.49 | 6.92 | 6.68 | 5.26 | 5.26 | 5.26 | 5.26 | 5.26 |
| Total Cash | 57.5 | 54.3 | 40.2 | 29.9 | 24.3 | 76.4 | 90.4 | 107.0 | 126.6 | 149.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 141.6 | 154.0 | 177.7 | 286.1 | 313.4 | 339.0 | 401.1 | 474.7 | 561.8 | 664.9 |
| Account Receivables, % | 21.75 | 21.46 | 20.94 | 24.81 | 24.92 | 22.78 | 22.78 | 22.78 | 22.78 | 22.78 |
| Inventories | 83.9 | 114.9 | 153.7 | 189.8 | 186.2 | 233.0 | 275.7 | 326.3 | 386.2 | 457.0 |
| Inventories, % | 12.89 | 16.02 | 18.11 | 16.46 | 14.8 | 15.66 | 15.66 | 15.66 | 15.66 | 15.66 |
| Accounts Payable | 85.5 | 121.7 | 125.5 | 191.8 | 145.9 | 217.6 | 257.6 | 304.8 | 360.7 | 426.9 |
| Accounts Payable, % | 13.13 | 16.97 | 14.79 | 16.63 | 11.6 | 14.62 | 14.62 | 14.62 | 14.62 | 14.62 |
| Capital Expenditure | -17.5 | -9.2 | -28.9 | -12.1 | -15.4 | -28.7 | -34.0 | -40.2 | -47.6 | -56.3 |
| Capital Expenditure, % | -2.69 | -1.28 | -3.41 | -1.05 | -1.22 | -1.93 | -1.93 | -1.93 | -1.93 | -1.93 |
| Tax Rate, % | 20.76 | 20.76 | 20.76 | 20.76 | 20.76 | 20.76 | 20.76 | 20.76 | 20.76 | 20.76 |
| EBITAT | 30.3 | 17.6 | 23.4 | 63.0 | 66.6 | 61.1 | 72.3 | 85.6 | 101.3 | 119.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -117.7 | 12.4 | -52.5 | -14.2 | -17.9 | 48.5 | -7.0 | -8.2 | -9.7 | -11.5 |
| WACC, % | 9 | 8.98 | 9.01 | 9.01 | 9.01 | 9 | 9 | 9 | 9 | 9 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 17.8 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -12 | |||||||||
| Terminal Value | -217 | |||||||||
| Present Terminal Value | -141 | |||||||||
| Enterprise Value | -123 | |||||||||
| Net Debt | 41 | |||||||||
| Equity Value | -164 | |||||||||
| Diluted Shares Outstanding, MM | 12 | |||||||||
| Equity Value Per Share | -14.17 |
What You Will Get
- Real Miller Industries Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Miller Industries’ fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- Comprehensive Historical Data: Miller Industries, Inc.'s (MLR) past financial statements and pre-populated forecasts.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Calculations: Observe the intrinsic value of Miller Industries, Inc. (MLR) update instantly.
- Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
- Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file for Miller Industries, Inc. (MLR).
- Step 2: Review Miller Industries’ pre-filled financial data and projections.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model refresh in real-time as you modify assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Choose the Miller Industries Calculator?
- Accuracy: Utilizes real Miller Industries financials to ensure data precision.
- Flexibility: Built for users to easily test and adjust inputs as needed.
- Time-Saving: Avoid the complexities of constructing a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Simple to navigate, even for individuals without extensive financial modeling knowledge.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Miller Industries, Inc. (MLR) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Miller Industries, Inc. (MLR).
- Consultants: Deliver professional valuation insights on Miller Industries, Inc. (MLR) to clients quickly and accurately.
- Business Owners: Understand how companies like Miller Industries, Inc. (MLR) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Miller Industries, Inc. (MLR).
What the Template Contains
- Historical Data: Includes Miller Industries’ past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Miller Industries’ 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 Miller Industries’ financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.