|
Valoración de DCF Corporation de Skyline Champion (Sky)
US | Consumer Cyclical | Residential Construction | 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
Skyline Champion Corporation (SKY) Bundle
¡Optimice su tiempo y mejore la precisión con nuestra calculadora DCF de Sking Champion Corporation (Sky)! Utilizando datos reales del campeón de Skyline y supuestos personalizables, esta herramienta le permite pronosticar, analizar y evaluar la corporación Skyline Champion (Sky) como lo haría un inversor experto.
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 | 1,369.7 | 1,420.9 | 2,207.2 | 2,606.6 | 2,024.8 | 2,302.5 | 2,618.2 | 2,977.2 | 3,385.5 | 3,849.7 |
| Revenue Growth, % | 0 | 3.73 | 55.34 | 18.09 | -22.32 | 13.71 | 13.71 | 13.71 | 13.71 | 13.71 |
| EBITDA | 107.5 | 126.5 | 353.8 | 545.0 | 210.1 | 295.0 | 335.5 | 381.5 | 433.8 | 493.3 |
| EBITDA, % | 7.85 | 8.9 | 16.03 | 20.91 | 10.38 | 12.81 | 12.81 | 12.81 | 12.81 | 12.81 |
| Depreciation | 18.5 | 17.7 | 20.9 | 26.7 | 34.9 | 29.0 | 33.0 | 37.5 | 42.6 | 48.5 |
| Depreciation, % | 1.35 | 1.25 | 0.94852 | 1.03 | 1.72 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 |
| EBIT | 89.0 | 108.8 | 332.9 | 518.3 | 175.2 | 266.0 | 302.5 | 344.0 | 391.2 | 444.8 |
| EBIT, % | 6.5 | 7.65 | 15.08 | 19.88 | 8.65 | 11.55 | 11.55 | 11.55 | 11.55 | 11.55 |
| Total Cash | 209.5 | 262.6 | 435.4 | 747.5 | 495.1 | 491.0 | 558.3 | 634.9 | 721.9 | 820.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 45.7 | 57.5 | 90.5 | 67.3 | 64.6 | 79.5 | 90.4 | 102.8 | 116.9 | 132.9 |
| Account Receivables, % | 3.34 | 4.05 | 4.1 | 2.58 | 3.19 | 3.45 | 3.45 | 3.45 | 3.45 | 3.45 |
| Inventories | 126.4 | 166.1 | 241.3 | 202.2 | 318.7 | 254.9 | 289.8 | 329.6 | 374.8 | 426.2 |
| Inventories, % | 9.23 | 11.69 | 10.93 | 7.76 | 15.74 | 11.07 | 11.07 | 11.07 | 11.07 | 11.07 |
| Accounts Payable | 38.7 | 57.2 | 92.2 | 44.7 | 50.8 | 70.2 | 79.9 | 90.8 | 103.3 | 117.4 |
| Accounts Payable, % | 2.83 | 4.03 | 4.18 | 1.71 | 2.51 | 3.05 | 3.05 | 3.05 | 3.05 | 3.05 |
| Capital Expenditure | -15.4 | -8.0 | -32.0 | -52.2 | -52.9 | -35.7 | -40.6 | -46.2 | -52.5 | -59.7 |
| Capital Expenditure, % | -1.12 | -0.56416 | -1.45 | -2 | -2.61 | -1.55 | -1.55 | -1.55 | -1.55 | -1.55 |
| Tax Rate, % | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 |
| EBITAT | 60.9 | 82.9 | 249.9 | 390.1 | 128.0 | 195.8 | 222.6 | 253.1 | 287.9 | 327.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -69.4 | 59.6 | 165.5 | 379.4 | 2.2 | 257.5 | 178.8 | 203.3 | 231.2 | 262.9 |
| WACC, % | 11.69 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 819.4 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 271 | |||||||||
| Terminal Value | 3,114 | |||||||||
| Present Terminal Value | 1,791 | |||||||||
| Enterprise Value | 2,610 | |||||||||
| Net Debt | -340 | |||||||||
| Equity Value | 2,951 | |||||||||
| Diluted Shares Outstanding, MM | 58 | |||||||||
| Equity Value Per Share | 50.89 |
What You Will Get
- Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Skyline Champion Corporation’s (SKY) financial data pre-loaded to facilitate your analysis.
- Automatic DCF Outputs: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional: A sleek Excel model that adjusts to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures.
- Instant DCF Calculation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages Skyline Champion Corporation's (SKY) actual financial data for realistic valuation results.
- Simplified Scenario Analysis: Easily evaluate various assumptions and analyze outcomes side by side.
- Efficiency Booster: Save time by avoiding the creation of intricate valuation models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based SKY DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model will automatically calculate Skyline Champion Corporation’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.
Why Choose This Calculator for Skyline Champion Corporation (SKY)?
- Precision: Utilizes accurate financial data specific to Skyline Champion Corporation.
- Adaptability: Created for users to easily adjust and test various inputs.
- Efficiency: Avoid the complexities of constructing a DCF model from the ground up.
- Expert-Level: Crafted with the expertise and usability expected at the CFO level.
- Intuitive: Simple to navigate, suitable for users without extensive financial modeling skills.
Who Should Use This Product?
- Finance Students: Master valuation methods and practice with real-world data related to Skyline Champion Corporation (SKY).
- Academics: Integrate professional valuation models into your teaching or research focused on the housing industry.
- Investors: Validate your investment strategies and evaluate the valuation metrics for Skyline Champion Corporation (SKY).
- Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for Skyline Champion Corporation (SKY).
- Small Business Owners: Discover how large public companies like Skyline Champion Corporation (SKY) are assessed and valued in the market.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Skyline Champion Corporation (SKY) 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 Skyline Champion Corporation (SKY).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.