|
Valoración de DCF de Stainex International Corporation (SXI)
US | Industrials | Industrial - Machinery | 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
Standex International Corporation (SXI) Bundle
¡Descubra el verdadero valor de Standex International Corporation (SXI) con nuestra calculadora DCF de grado profesional! Ajuste los supuestos clave, explore diversos escenarios y evalúe cómo los cambios afectan la valoración de Staite International Corporation (SXI), todo dentro de una sola plantilla de Excel.
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 | 604.5 | 656.2 | 735.3 | 741.0 | 720.6 | 754.2 | 789.3 | 826.1 | 864.5 | 904.8 |
| Revenue Growth, % | 0 | 8.55 | 12.05 | 0.77638 | -2.75 | 4.66 | 4.66 | 4.66 | 4.66 | 4.66 |
| EBITDA | 99.3 | 92.0 | 116.6 | 191.5 | 121.9 | 134.3 | 140.6 | 147.1 | 154.0 | 161.1 |
| EBITDA, % | 16.42 | 14.02 | 15.86 | 25.84 | 16.92 | 17.81 | 17.81 | 17.81 | 17.81 | 17.81 |
| Depreciation | 32.3 | 31.0 | 27.5 | 26.8 | 26.8 | 31.9 | 33.4 | 34.9 | 36.6 | 38.3 |
| Depreciation, % | 5.34 | 4.72 | 3.74 | 3.62 | 3.72 | 4.23 | 4.23 | 4.23 | 4.23 | 4.23 |
| EBIT | 67.0 | 61.0 | 89.1 | 164.7 | 95.1 | 102.4 | 107.2 | 112.2 | 117.4 | 122.9 |
| EBIT, % | 11.08 | 9.29 | 12.12 | 22.22 | 13.2 | 13.58 | 13.58 | 13.58 | 13.58 | 13.58 |
| Total Cash | 118.8 | 136.4 | 104.8 | 195.7 | 154.2 | 154.6 | 161.8 | 169.3 | 177.2 | 185.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 107.3 | 124.9 | 141.8 | 155.4 | 166.8 | 151.1 | 158.1 | 165.5 | 173.2 | 181.3 |
| Account Receivables, % | 17.75 | 19.03 | 19.28 | 20.97 | 23.14 | 20.03 | 20.03 | 20.03 | 20.03 | 20.03 |
| Inventories | 85.0 | 91.9 | 105.3 | 98.5 | 87.1 | 102.2 | 107.0 | 112.0 | 117.2 | 122.6 |
| Inventories, % | 14.07 | 14 | 14.33 | 13.3 | 12.09 | 13.55 | 13.55 | 13.55 | 13.55 | 13.55 |
| Accounts Payable | 54.9 | 74.8 | 74.5 | 68.6 | 63.4 | 73.4 | 76.8 | 80.4 | 84.1 | 88.1 |
| Accounts Payable, % | 9.08 | 11.39 | 10.13 | 9.26 | 8.79 | 9.73 | 9.73 | 9.73 | 9.73 | 9.73 |
| Capital Expenditure | -21.5 | -21.8 | -23.9 | -24.3 | -20.3 | -24.5 | -25.6 | -26.8 | -28.0 | -29.3 |
| Capital Expenditure, % | -3.56 | -3.31 | -3.25 | -3.28 | -2.82 | -3.24 | -3.24 | -3.24 | -3.24 | -3.24 |
| Tax Rate, % | 23.18 | 23.18 | 23.18 | 23.18 | 23.18 | 23.18 | 23.18 | 23.18 | 23.18 | 23.18 |
| EBITAT | 50.8 | 42.2 | 67.3 | 139.6 | 73.1 | 78.3 | 81.9 | 85.8 | 89.7 | 93.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -75.9 | 46.9 | 40.4 | 129.3 | 74.4 | 96.3 | 81.3 | 85.1 | 89.1 | 93.2 |
| WACC, % | 8.84 | 8.81 | 8.84 | 8.87 | 8.84 | 8.84 | 8.84 | 8.84 | 8.84 | 8.84 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 347.7 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 96 | |||||||||
| Terminal Value | 1,645 | |||||||||
| Present Terminal Value | 1,077 | |||||||||
| Enterprise Value | 1,425 | |||||||||
| Net Debt | 34 | |||||||||
| Equity Value | 1,391 | |||||||||
| Diluted Shares Outstanding, MM | 12 | |||||||||
| Equity Value Per Share | 116.84 |
What You Will Receive
- Comprehensive Financial Model: Standex International Corporation’s (SXI) actual data provides an accurate DCF valuation.
- Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other critical parameters.
- Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation needs.
- Adaptable and Repeatable: Designed for versatility, enabling ongoing use for in-depth forecasts.
Key Features
- Comprehensive SXI Data: Pre-filled with Standex International Corporation’s historical financials and future projections.
- Fully Customizable Inputs: Modify revenue growth rates, margins, WACC, tax rates, and capital expenditures to suit your analysis.
- Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Testing: Develop multiple forecasting scenarios to evaluate various valuation outcomes.
- User-Friendly Design: Intuitive, organized, and tailored for both professionals and newcomers.
How It Works
- Download the Template: Gain immediate access to the Excel-based SXI DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model will automatically refresh to reflect Standex International's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the findings to inform your investment or financial strategy.
Why Choose This Calculator for Standex International Corporation (SXI)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Financial Data: Standex’s historical and projected financials are preloaded for precise calculations.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance ensures a smooth user experience.
Who Should Use Standex International Corporation (SXI)?
- Investors: Gain insights into diverse sectors with a reliable investment analysis platform.
- Financial Analysts: Streamline your workflow with comprehensive financial models tailored for (SXI).
- Consultants: Efficiently modify templates for client engagements or strategic assessments involving (SXI).
- Finance Enthusiasts: Explore investment strategies and market trends related to (SXI) for a richer understanding.
- Educators and Students: Utilize (SXI) as a case study for hands-on learning in finance and investment courses.
What the Template Contains
- Preloaded SXI Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.