Maximus, Inc. (MMS) DCF Valuation

Valoración de DCF de Maximus, Inc. (MMS)

US | Industrials | Specialty Business Services | NYSE
Maximus, Inc. (MMS) 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
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Maximus, Inc. (MMS) Bundle

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

TOTAL:

¡Mejore sus opciones de inversión con la calculadora DCF de Maximus, Inc. (MMS)! Explore los datos financieros de Maximus genuinos, ajuste las predicciones y gastos de crecimiento, y observe instantáneamente cómo estos cambios afectan el valor intrínseco de Maximus, Inc. (MMS).


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 3,461.5 4,254.5 4,631.0 4,904.7 5,306.2 5,914.5 6,592.5 7,348.2 8,190.5 9,129.4
Revenue Growth, % 0 22.91 8.85 5.91 8.19 11.46 11.46 11.46 11.46 11.46
EBITDA 396.1 502.7 464.8 456.4 488.5 612.8 683.1 761.4 848.7 945.9
EBITDA, % 11.44 11.82 10.04 9.31 9.21 10.36 10.36 10.36 10.36 10.36
Depreciation 107.0 104.3 141.7 149.3 .0 137.8 153.6 171.2 190.8 212.6
Depreciation, % 3.09 2.45 3.06 3.04 0 2.33 2.33 2.33 2.33 2.33
EBIT 289.1 398.4 323.1 307.1 488.5 475.1 529.5 590.2 657.9 733.3
EBIT, % 8.35 9.36 6.98 6.26 9.21 8.03 8.03 8.03 8.03 8.03
Total Cash 71.7 135.1 40.7 65.4 183.1 129.0 143.8 160.3 178.7 199.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 788.3 840.2 809.3 843.4 879.5
Account Receivables, % 22.77 19.75 17.47 17.2 16.58
Inventories -2.1 -5.4 .0 .0 .0 -2.2 -2.5 -2.8 -3.1 -3.4
Inventories, % -0.05994447 -0.12723 0 0 0 -0.03743498 -0.03743498 -0.03743498 -0.03743498 -0.03743498
Accounts Payable 253.3 305.6 264.6 282.1 303.3 374.8 417.7 465.6 519.0 578.5
Accounts Payable, % 7.32 7.18 5.71 5.75 5.72 6.34 6.34 6.34 6.34 6.34
Capital Expenditure -40.7 -36.6 -56.1 -90.7 -114.2 -85.7 -95.6 -106.5 -118.7 -132.4
Capital Expenditure, % -1.18 -0.85945 -1.21 -1.85 -2.15 -1.45 -1.45 -1.45 -1.45 -1.45
Tax Rate, % 24.5 24.5 24.5 24.5 24.5 24.5 24.5 24.5 24.5 24.5
EBITAT 216.0 302.4 237.6 236.3 368.8 357.8 398.9 444.6 495.5 552.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -250.6 373.8 307.7 278.3 239.8 253.8 372.9 415.6 463.3 516.4
WACC, % 9.25 9.27 9.23 9.29 9.26 9.26 9.26 9.26 9.26 9.26
PV UFCF
SUM PV UFCF 1,520.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 527
Terminal Value 7,256
Present Terminal Value 4,660
Enterprise Value 6,180
Net Debt -86
Equity Value 6,266
Diluted Shares Outstanding, MM 61
Equity Value Per Share 101.92

What You Will Get

  • Flexible Forecast Inputs: Adjust key assumptions (growth %, margins, WACC) to explore various scenarios effortlessly.
  • Comprehensive Data: Maximus, Inc. (MMS) 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 sleek Excel model designed to meet your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive Data: Maximus, Inc.'s (MMS) historical financial statements and detailed projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Observe the recalculation of Maximus, Inc.'s (MMS) intrinsic value instantly.
  • Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Maximus, Inc. (MMS) data.
  • Step 2: Review 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: Instantly see the recalculated results, including Maximus, Inc.'s (MMS) intrinsic value.
  • Step 5: Make informed investment choices or create reports based on the outputs.

Why Choose Maximus, Inc. (MMS) Calculator?

  • Accuracy: Leveraging real Maximus financial data ensures precise calculations.
  • Flexibility: Built to allow users to easily adjust and experiment with various inputs.
  • Time-Saving: Eliminate the need to construct a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the executive level.
  • User-Friendly: Intuitive interface designed for users of all financial backgrounds.

Who Should Use Maximus, Inc. (MMS)?

  • Investors: Gain insights and make informed decisions with a robust analysis of Maximus, Inc. (MMS).
  • Financial Analysts: Utilize comprehensive financial models tailored for Maximus, Inc. (MMS) to enhance your reports.
  • Consultants: Easily customize presentations or reports featuring Maximus, Inc. (MMS) for your clients.
  • Finance Enthusiasts: Explore the intricacies of Maximus, Inc. (MMS) and improve your valuation skills with practical examples.
  • Educators and Students: Incorporate Maximus, Inc. (MMS) into your curriculum as a case study for finance education.

What the Template Contains

  • Pre-Filled DCF Model: Maximus, Inc.'s (MMS) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Maximus, Inc.'s (MMS) 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.

No products were found matching.