|
Roper Technologies, Inc. (ROP) 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
Roper Technologies, Inc. (ROP) Bundle
¡Explore el futuro financiero de Roper Technologies, Inc. (ROP) con nuestra calculadora DCF fácil de usar! Ingrese sus proyecciones para el crecimiento, los márgenes y los gastos para calcular el valor intrínseco de Roper Technologies, Inc. (ROP) y mejorar su estrategia de inversión.
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 | 5,527.1 | 5,777.8 | 5,371.8 | 6,177.8 | 7,039.2 | 7,504.8 | 8,001.2 | 8,530.4 | 9,094.6 | 9,696.1 |
| Revenue Growth, % | 0 | 4.54 | -7.03 | 15 | 13.94 | 6.61 | 6.61 | 6.61 | 6.61 | 6.61 |
| EBITDA | 1,782.8 | 1,951.5 | 2,124.5 | 2,663.0 | 1,996.8 | 2,657.5 | 2,833.3 | 3,020.7 | 3,220.5 | 3,433.5 |
| EBITDA, % | 32.26 | 33.78 | 39.55 | 43.11 | 28.37 | 35.41 | 35.41 | 35.41 | 35.41 | 35.41 |
| Depreciation | 512.9 | 615.9 | 650.1 | 755.2 | .0 | 664.4 | 708.4 | 755.2 | 805.2 | 858.4 |
| Depreciation, % | 9.28 | 10.66 | 12.1 | 12.22 | 0 | 8.85 | 8.85 | 8.85 | 8.85 | 8.85 |
| EBIT | 1,269.9 | 1,335.6 | 1,474.4 | 1,907.8 | 1,996.8 | 1,993.1 | 2,124.9 | 2,265.5 | 2,415.3 | 2,575.0 |
| EBIT, % | 22.98 | 23.12 | 27.45 | 30.88 | 28.37 | 26.56 | 26.56 | 26.56 | 26.56 | 26.56 |
| Total Cash | 308.3 | 351.5 | 792.8 | 214.3 | 188.2 | 488.8 | 521.1 | 555.5 | 592.3 | 631.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 840.4 | 786.3 | 877.0 | 984.0 | 1,012.4 | 1,132.5 | 1,207.4 | 1,287.2 | 1,372.4 | 1,463.2 |
| Account Receivables, % | 15.21 | 13.61 | 16.33 | 15.93 | 14.38 | 15.09 | 15.09 | 15.09 | 15.09 | 15.09 |
| Inventories | 198.4 | 176.1 | 111.3 | 118.6 | 120.8 | 185.3 | 197.6 | 210.6 | 224.6 | 239.4 |
| Inventories, % | 3.59 | 3.05 | 2.07 | 1.92 | 1.72 | 2.47 | 2.47 | 2.47 | 2.47 | 2.47 |
| Accounts Payable | 127.1 | 98.3 | 122.6 | 143.0 | 148.1 | 160.6 | 171.3 | 182.6 | 194.7 | 207.5 |
| Accounts Payable, % | 2.3 | 1.7 | 2.28 | 2.31 | 2.1 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 |
| Capital Expenditure | -48.9 | -62.6 | -70.3 | -68.0 | -66.0 | -79.8 | -85.1 | -90.7 | -96.7 | -103.1 |
| Capital Expenditure, % | -0.88473 | -1.08 | -1.31 | -1.1 | -0.93761 | -1.06 | -1.06 | -1.06 | -1.06 | -1.06 |
| Tax Rate, % | 21.24 | 21.24 | 21.24 | 21.24 | 21.24 | 21.24 | 21.24 | 21.24 | 21.24 | 21.24 |
| EBITAT | 997.3 | 1,211.2 | 1,133.5 | 1,515.0 | 1,572.6 | 1,611.5 | 1,718.0 | 1,831.7 | 1,952.8 | 2,082.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 549.6 | 1,812.1 | 1,711.7 | 2,108.3 | 1,481.1 | 2,024.1 | 2,264.8 | 2,414.6 | 2,574.3 | 2,744.6 |
| WACC, % | 8.41 | 8.47 | 8.4 | 8.41 | 8.41 | 8.42 | 8.42 | 8.42 | 8.42 | 8.42 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 9,383.1 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 2,854 | |||||||||
| Terminal Value | 64,570 | |||||||||
| Present Terminal Value | 43,100 | |||||||||
| Enterprise Value | 52,483 | |||||||||
| Net Debt | 7,435 | |||||||||
| Equity Value | 45,048 | |||||||||
| Diluted Shares Outstanding, MM | 108 | |||||||||
| Equity Value Per Share | 417.11 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to develop various scenarios.
- Real-World Data: Roper Technologies, Inc.'s (ROP) financial data pre-filled to expedite your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.
Key Features
- Advanced DCF Calculator: Features comprehensive unlevered and levered DCF valuation models tailored for Roper Technologies, Inc. (ROP).
- WACC Calculator: Includes a pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to Roper Technologies, Inc. (ROP).
- Editable Forecast Assumptions: Customize growth rates, capital expenditures, and discount rates to align with Roper Technologies, Inc. (ROP) projections.
- Built-In Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Roper Technologies, Inc. (ROP).
- Dashboard and Charts: Visual representations provide a summary of key valuation metrics for straightforward analysis of Roper Technologies, Inc. (ROP).
How It Works
- Step 1: Download the prebuilt Excel template featuring Roper Technologies, Inc. (ROP) 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 observe recalculated results, including Roper Technologies, Inc. (ROP)’s intrinsic value.
- Step 5: Make informed investment choices or create reports based on the outputs.
Why Choose This Calculator for Roper Technologies, Inc. (ROP)?
- Accurate Data: Utilize real financials from Roper Technologies for dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you from having to build from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the field.
- User-Friendly: An intuitive design and clear, step-by-step guidance make it accessible for all users.
Who Should Use This Product?
- Investors: Accurately estimate Roper Technologies, Inc.’s (ROP) fair value before making investment decisions.
- CFOs: Leverage a professional-grade DCF model for financial reporting and analysis related to Roper Technologies, Inc. (ROP).
- Consultants: Quickly adapt the template for valuation reports for clients focusing on Roper Technologies, Inc. (ROP).
- Entrepreneurs: Gain insights into financial modeling practices utilized by leading firms like Roper Technologies, Inc. (ROP).
- Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Roper Technologies, Inc. (ROP).
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Roper Technologies, Inc. (ROP).
- Real-World Data: Roper Technologies’ historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Roper Technologies' performance.
- Key Ratios: Built-in analysis focusing on profitability, efficiency, and leverage specific to Roper Technologies.
- Dashboard with Visual Outputs: Charts and tables designed to deliver clear, actionable results for Roper Technologies, Inc. (ROP).
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.