|
Insight Enterprises, Inc. (NSIT) Valoración de DCF
US | Technology | Technology Distributors | NASDAQ
|
- ✓ 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
Insight Enterprises, Inc. (NSIT) Bundle
¡Obtenga dominio sobre su análisis de valoración de Insight Enterprises, Inc. (NSIT) utilizando nuestra calculadora DCF de última generación! Esta plantilla de Excel viene precargada con datos auténticos (NSIT), lo que le permite ajustar los pronósticos y los supuestos para determinar con precisión el valor intrínseco de Insight Enterprises, Inc.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7,731.2 | 8,340.6 | 9,436.1 | 10,431.2 | 9,175.8 | 9,623.8 | 10,093.6 | 10,586.4 | 11,103.2 | 11,645.3 |
| Revenue Growth, % | 0 | 7.88 | 13.13 | 10.55 | -12.03 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 |
| EBITDA | 303.6 | 351.7 | 385.8 | 476.5 | 481.5 | 424.4 | 445.1 | 466.8 | 489.6 | 513.5 |
| EBITDA, % | 3.93 | 4.22 | 4.09 | 4.57 | 5.25 | 4.41 | 4.41 | 4.41 | 4.41 | 4.41 |
| Depreciation | 46.2 | 65.6 | 55.4 | 56.6 | 62.5 | 61.5 | 64.5 | 67.6 | 70.9 | 74.4 |
| Depreciation, % | 0.5977 | 0.78604 | 0.58733 | 0.54274 | 0.68087 | 0.63893 | 0.63893 | 0.63893 | 0.63893 | 0.63893 |
| EBIT | 257.4 | 286.2 | 330.4 | 419.9 | 419.0 | 362.9 | 380.6 | 399.2 | 418.7 | 439.1 |
| EBIT, % | 3.33 | 3.43 | 3.5 | 4.03 | 4.57 | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 |
| Total Cash | 114.7 | 128.3 | 103.8 | 163.6 | 268.7 | 165.9 | 174.0 | 182.5 | 191.4 | 200.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,511.4 | 2,685.4 | 2,936.7 | 3,272.4 | 3,688.8 | 3,221.6 | 3,378.9 | 3,543.8 | 3,716.8 | 3,898.3 |
| Account Receivables, % | 32.48 | 32.2 | 31.12 | 31.37 | 40.2 | 33.48 | 33.48 | 33.48 | 33.48 | 33.48 |
| Inventories | 190.8 | 185.7 | 328.1 | 265.2 | 184.6 | 244.9 | 256.9 | 269.4 | 282.6 | 296.4 |
| Inventories, % | 2.47 | 2.23 | 3.48 | 2.54 | 2.01 | 2.55 | 2.55 | 2.55 | 2.55 | 2.55 |
| Accounts Payable | 1,276.0 | 1,461.3 | 1,779.9 | 1,785.1 | 2,255.2 | 1,820.4 | 1,909.3 | 2,002.5 | 2,100.2 | 2,202.8 |
| Accounts Payable, % | 16.5 | 17.52 | 18.86 | 17.11 | 24.58 | 18.92 | 18.92 | 18.92 | 18.92 | 18.92 |
| Capital Expenditure | -69.1 | -24.2 | -52.1 | -70.9 | -39.3 | -54.7 | -57.4 | -60.2 | -63.1 | -66.2 |
| Capital Expenditure, % | -0.8936 | -0.28996 | -0.55191 | -0.68007 | -0.42778 | -0.56866 | -0.56866 | -0.56866 | -0.56866 | -0.56866 |
| Tax Rate, % | 25.55 | 25.55 | 25.55 | 25.55 | 25.55 | 25.55 | 25.55 | 25.55 | 25.55 | 25.55 |
| EBITAT | 193.8 | 216.3 | 247.7 | 314.7 | 311.9 | 272.3 | 285.6 | 299.6 | 314.2 | 329.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,255.4 | 274.1 | 175.9 | 32.9 | 469.4 | 251.2 | 212.4 | 222.7 | 233.6 | 245.0 |
| WACC, % | 10.04 | 10.04 | 10.03 | 10.03 | 10.03 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 882.1 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 252 | |||||||||
| Terminal Value | 3,587 | |||||||||
| Present Terminal Value | 2,224 | |||||||||
| Enterprise Value | 3,106 | |||||||||
| Net Debt | 904 | |||||||||
| Equity Value | 2,202 | |||||||||
| Diluted Shares Outstanding, MM | 37 | |||||||||
| Equity Value Per Share | 59.13 |
What You Will Get
- Comprehensive NSIT Financials: Access historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Real-Time Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Explore various scenarios to assess Insight Enterprises' future performance.
- User-Friendly Interface: Designed for professionals while remaining approachable for newcomers.
Key Features
- Comprehensive NSIT Data: Pre-loaded with Insight Enterprises' historical performance metrics and future forecasts.
- Tailorable Input Options: Modify revenue growth rates, profit margins, WACC, tax implications, and capital investments.
- Interactive Valuation Framework: Automatically refreshes Net Present Value (NPV) and intrinsic value based on user-defined parameters.
- Scenario Analysis: Develop various forecasting scenarios to evaluate differing valuation results.
- Intuitive User Interface: Designed to be straightforward and accessible for both industry experts and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Insight Enterprises data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Insight Enterprises' intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Insight Enterprises, Inc. (NSIT)?
- Designed for Experts: A sophisticated tool tailored for analysts, financial officers, and consultants.
- Accurate Financials: Insight Enterprises' historical and projected financial data preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use This Product?
- Individual Investors: Gain valuable insights for making informed decisions regarding Insight Enterprises, Inc. (NSIT) stock.
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Insight Enterprises, Inc. (NSIT).
- Consultants: Provide clients with accurate and timely valuation insights related to Insight Enterprises, Inc. (NSIT).
- Business Owners: Learn how companies like Insight Enterprises, Inc. (NSIT) are valued to inform your own business strategies.
- Finance Students: Explore valuation methodologies using real data and case studies from Insight Enterprises, Inc. (NSIT).
What the Template Contains
- Pre-Filled DCF Model: Insight Enterprises, Inc.'s (NSIT) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Insight Enterprises, Inc.'s (NSIT) 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.