Mueller Water Products, Inc. (MWA) DCF Valuation

Mueller Water Products, Inc. (MWA) DCF Valoración

US | Industrials | Industrial - Machinery | NYSE
Mueller Water Products, Inc. (MWA) 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

Mueller Water Products, Inc. (MWA) Bundle

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

TOTAL:

Ya sea que sea un inversor o analista, esta calculadora DCF (MWA) es su herramienta esencial para una valoración precisa. Cargados con datos reales de Mueller Water Products, Inc., puede ajustar los pronósticos y observar los efectos en tiempo real.


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 964.1 1,111.0 1,247.4 1,275.7 1,314.7 1,422.6 1,539.4 1,665.8 1,802.6 1,950.6
Revenue Growth, % 0 15.24 12.28 2.27 3.06 8.21 8.21 8.21 8.21 8.21
EBITDA 178.5 178.3 190.0 196.4 181.7 224.8 243.3 263.2 284.8 308.2
EBITDA, % 18.51 16.05 15.23 15.4 13.82 15.8 15.8 15.8 15.8 15.8
Depreciation 57.8 59.6 60.5 62.5 .0 60.1 65.0 70.3 76.1 82.4
Depreciation, % 6 5.36 4.85 4.9 0 4.22 4.22 4.22 4.22 4.22
EBIT 120.7 118.7 129.5 133.9 181.7 164.7 178.3 192.9 208.7 225.9
EBIT, % 12.52 10.68 10.38 10.5 13.82 11.58 11.58 11.58 11.58 11.58
Total Cash 208.9 227.5 146.5 160.3 309.9 256.2 277.2 299.9 324.6 351.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 180.8 212.2 228.0 221.8 208.9
Account Receivables, % 18.75 19.1 18.28 17.39 15.89
Inventories 162.5 184.7 278.7 297.9 301.7 290.6 314.4 340.2 368.2 398.4
Inventories, % 16.86 16.62 22.34 23.35 22.95 20.42 20.42 20.42 20.42 20.42
Accounts Payable 67.3 92.0 122.8 102.9 109.9 118.2 127.9 138.4 149.7 162.0
Accounts Payable, % 6.98 8.28 9.84 8.07 8.36 8.31 8.31 8.31 8.31 8.31
Capital Expenditure -67.7 -62.7 -54.7 -47.6 -47.4 -69.4 -75.1 -81.3 -87.9 -95.1
Capital Expenditure, % -7.02 -5.64 -4.39 -3.73 -3.61 -4.88 -4.88 -4.88 -4.88 -4.88
Tax Rate, % 29.07 29.07 29.07 29.07 29.07 29.07 29.07 29.07 29.07 29.07
EBITAT 92.4 88.1 100.6 105.0 128.9 124.5 134.7 145.7 157.7 170.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -193.5 56.1 27.4 87.0 97.6 89.1 89.6 96.9 104.9 113.5
WACC, % 9.88 9.87 9.89 9.89 9.85 9.87 9.87 9.87 9.87 9.87
PV UFCF
SUM PV UFCF 371.1
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 117
Terminal Value 1,700
Present Terminal Value 1,062
Enterprise Value 1,433
Net Debt 168
Equity Value 1,265
Diluted Shares Outstanding, MM 157
Equity Value Per Share 8.06

What You Will Get

  • Real MWA Financial Data: Pre-filled with Mueller Water Products’ historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See MWA’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Mueller Water Products, Inc. (MWA).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to the water products industry.
  • Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit your analysis needs.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Mueller Water Products, Inc. (MWA).
  • Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for streamlined analysis.

How It Works

  • Step 1: Download the prebuilt Excel template containing Mueller Water Products, Inc.'s (MWA) data.
  • 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: Instantly see the updated results, including Mueller Water Products, Inc.'s (MWA) intrinsic value.
  • Step 5: Utilize the outputs to make informed investment choices or create reports.

Why Choose This Calculator for Mueller Water Products, Inc. (MWA)?

  • Accuracy: Utilizes real Mueller Water Products financial data for precise calculations.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the complexity of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected by CFOs.
  • User-Friendly: Intuitive design makes it accessible for users of all financial backgrounds.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for assessing investment opportunities in Mueller Water Products, Inc. (MWA).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights to clients interested in Mueller Water Products, Inc. (MWA).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling related to the water products sector.
  • Industry Analysts: Gain insights into how water utility companies like Mueller Water Products, Inc. (MWA) are valued in the marketplace.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Mueller Water Products, Inc. (MWA) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Mueller Water Products, Inc. (MWA).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.