|
Valoración de DCF NVENTR Electric PLC (NVT)
GB | Industrials | Electrical 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
nVent Electric plc (NVT) Bundle
Ya sea que sea un inversionista o analista, esta calculadora DCF NVVE Electric PLC (NVT) es su herramienta esencial para una valoración precisa. Equipado con datos reales de NVVE Electric PLC, puede ajustar los pronósticos y observar instantáneamente los efectos.
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 | 2,204.0 | 1,998.6 | 2,462.0 | 2,909.0 | 3,263.6 | 3,624.3 | 4,024.9 | 4,469.8 | 4,963.9 | 5,512.5 |
| Revenue Growth, % | 0 | -9.32 | 23.19 | 18.16 | 12.19 | 11.05 | 11.05 | 11.05 | 11.05 | 11.05 |
| EBITDA | 398.9 | 370.9 | 484.6 | 618.0 | 720.3 | 722.4 | 802.2 | 890.9 | 989.4 | 1,098.7 |
| EBITDA, % | 18.1 | 18.56 | 19.68 | 21.24 | 22.07 | 19.93 | 19.93 | 19.93 | 19.93 | 19.93 |
| Depreciation | 96.8 | 102.6 | 108.4 | 114.2 | 141.4 | 160.8 | 178.6 | 198.3 | 220.3 | 244.6 |
| Depreciation, % | 4.39 | 5.13 | 4.4 | 3.93 | 4.33 | 4.44 | 4.44 | 4.44 | 4.44 | 4.44 |
| EBIT | 302.1 | 268.3 | 376.2 | 503.8 | 578.9 | 561.5 | 623.6 | 692.5 | 769.1 | 854.1 |
| EBIT, % | 13.71 | 13.42 | 15.28 | 17.32 | 17.74 | 15.49 | 15.49 | 15.49 | 15.49 | 15.49 |
| Total Cash | 106.4 | 122.5 | 49.5 | 297.5 | 185.1 | 209.2 | 232.4 | 258.1 | 286.6 | 318.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 403.7 | 359.4 | 487.0 | 518.1 | 633.6 | 676.3 | 751.1 | 834.1 | 926.3 | 1,028.7 |
| Account Receivables, % | 18.32 | 17.98 | 19.78 | 17.81 | 19.41 | 18.66 | 18.66 | 18.66 | 18.66 | 18.66 |
| Inventories | 244.7 | 235.2 | 321.9 | 346.7 | 441.3 | 445.0 | 494.1 | 548.8 | 609.4 | 676.8 |
| Inventories, % | 11.1 | 11.77 | 13.07 | 11.92 | 13.52 | 12.28 | 12.28 | 12.28 | 12.28 | 12.28 |
| Accounts Payable | 187.1 | 171.1 | 261.0 | 252.1 | 275.7 | 324.5 | 360.4 | 400.2 | 444.4 | 493.5 |
| Accounts Payable, % | 8.49 | 8.56 | 10.6 | 8.67 | 8.45 | 8.95 | 8.95 | 8.95 | 8.95 | 8.95 |
| Capital Expenditure | -38.8 | -40.0 | -39.5 | -45.9 | -71.0 | -66.1 | -73.4 | -81.5 | -90.5 | -100.5 |
| Capital Expenditure, % | -1.76 | -2 | -1.6 | -1.58 | -2.18 | -1.82 | -1.82 | -1.82 | -1.82 | -1.82 |
| Tax Rate, % | -13.53 | -13.53 | -13.53 | -13.53 | -13.53 | -13.53 | -13.53 | -13.53 | -13.53 | -13.53 |
| EBITAT | 261.4 | 1,333.0 | 320.1 | 426.2 | 657.2 | 512.4 | 569.0 | 631.9 | 701.7 | 779.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -141.9 | 1,433.4 | 264.6 | 429.7 | 541.1 | 609.5 | 586.1 | 650.9 | 722.8 | 802.7 |
| WACC, % | 9.43 | 9.52 | 9.43 | 9.42 | 9.52 | 9.46 | 9.46 | 9.46 | 9.46 | 9.46 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,556.4 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 831 | |||||||||
| Terminal Value | 13,932 | |||||||||
| Present Terminal Value | 8,865 | |||||||||
| Enterprise Value | 11,421 | |||||||||
| Net Debt | 1,720 | |||||||||
| Equity Value | 9,701 | |||||||||
| Diluted Shares Outstanding, MM | 168 | |||||||||
| Equity Value Per Share | 57.68 |
What You Will Get
- Real NVT Financial Data: Pre-filled with nVent Electric's historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See nVent Electric'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
- Accurate nVent Electric Financials: Gain access to reliable pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells for WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to effectively visualize your valuation outcomes.
- Suitable for All Skill Levels: A straightforward, intuitive layout designed for investors, CFOs, and consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based nVent Electric plc (NVT) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional factors.
- Instant Calculations: The model will automatically refresh nVent Electric's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis.
Why Choose nVent Electric plc (NVT) Calculator?
- Save Time: Skip the hassle of building a DCF model from the ground up – it's ready for immediate use.
- Enhance Accuracy: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs facilitate easy analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize both precision and functionality.
Who Should Use This Product?
- Investors: Accurately assess nVent Electric plc’s (NVT) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Efficiently customize the template for valuation reports tailored to clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies.
- Educators: Implement it as a teaching resource to illustrate valuation methodologies.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled nVent Electric plc (NVT) 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 nVent Electric plc (NVT).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.