Gentherm Incorporated (THRM) DCF Valuation

Valoración de DCF de Gentherm Incorporated (Thrm)

US | Consumer Cyclical | Auto - Parts | NASDAQ
Gentherm Incorporated (THRM) DCF Valuation
  • 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

Gentherm Incorporated (THRM) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

¿Buscando evaluar el valor intrínseco de Gentherm Incorporated (THRM)? Nuestra calculadora DCF (Thrm) integra datos del mundo real con extensas características de personalización, lo que le permite refinar sus pronósticos y mejorar sus opciones 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 913.1 1,046.2 1,204.7 1,469.1 366.4 345.0 324.8 305.8 288.0 271.1
Revenue Growth, % 0 14.57 15.15 21.95 -75.06 -5.85 -5.85 -5.85 -5.85 -5.85
EBITDA 136.1 157.6 99.6 119.8 170.5 64.1 60.4 56.9 53.5 50.4
EBITDA, % 14.91 15.07 8.27 8.16 46.54 18.59 18.59 18.59 18.59 18.59
Depreciation 41.1 38.8 44.4 50.9 53.0 20.6 19.4 18.2 17.2 16.2
Depreciation, % 4.5 3.71 3.69 3.47 14.46 5.96 5.96 5.96 5.96 5.96
EBIT 95.0 118.9 55.2 68.9 117.6 43.6 41.0 38.6 36.4 34.2
EBIT, % 10.41 11.36 4.59 4.69 32.08 12.63 12.63 12.63 12.63 12.63
Total Cash 268.3 190.6 153.9 149.7 134.1 74.0 69.6 65.6 61.7 58.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 216.5 186.8 247.1 292.2 258.1
Account Receivables, % 23.71 17.85 20.51 19.89 70.44
Inventories 122.4 159.5 218.2 205.9 227.4 84.8 79.8 75.1 70.7 66.6
Inventories, % 13.41 15.24 18.12 14.02 62.05 24.57 24.57 24.57 24.57 24.57
Accounts Payable 116.0 122.7 182.2 215.8 226.8 80.2 75.5 71.1 66.9 63.0
Accounts Payable, % 12.71 11.73 15.13 14.69 61.9 23.23 23.23 23.23 23.23 23.23
Capital Expenditure -20.4 -46.0 -40.2 -38.4 -73.3 -22.5 -21.2 -19.9 -18.8 -17.7
Capital Expenditure, % -2.23 -4.4 -3.34 -2.62 -20.01 -6.52 -6.52 -6.52 -6.52 -6.52
Tax Rate, % 36.49 36.49 36.49 36.49 36.49 36.49 36.49 36.49 36.49 36.49
EBITAT 69.5 97.5 35.2 50.6 74.7 31.0 29.2 27.5 25.9 24.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -132.6 89.6 -20.3 63.9 78.0 178.0 33.8 31.8 30.0 28.2
WACC, % 11.31 11.44 11.18 11.32 11.18 11.28 11.28 11.28 11.28 11.28
PV UFCF
SUM PV UFCF 246.4
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 29
Terminal Value 351
Present Terminal Value 206
Enterprise Value 452
Net Debt -89
Equity Value 541
Diluted Shares Outstanding, MM 31
Equity Value Per Share 17.20

What You Will Get

  • Genuine Gentherm Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Gentherm Incorporated (THRM).
  • Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis needs.
  • Instant Valuation Updates: Automatic recalculations to evaluate the impact of changes on Gentherm's fair value.
  • Flexible Excel Template: Designed for quick edits, scenario testing, and comprehensive projections tailored to Gentherm Incorporated (THRM).
  • Efficient and Accurate: Avoid the hassle of building models from scratch while ensuring precision and adaptability.

Key Features

  • 🔍 Real-Life THRM Financials: Pre-filled historical and projected data for Gentherm Incorporated (THRM).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Gentherm’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Gentherm’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Gentherm Incorporated’s (THRM) preloaded financial data.
  • 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures to fit your analysis.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation scenarios and outcomes.
  • 5. Present with Assurance: Share professional valuation insights to reinforce your decision-making process.

Why Choose This Calculator for Gentherm Incorporated (THRM)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Gentherm Incorporated (THRM).
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Gentherm's intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for reliable analysis.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focusing on Gentherm Incorporated (THRM).

Who Should Use Gentherm Incorporated (THRM)?

  • Finance Students: Explore advanced valuation methods and practice with actual market data.
  • Academics: Enhance your curriculum or research by integrating industry-standard models.
  • Investors: Validate your investment strategies and evaluate the valuation metrics for Gentherm Incorporated (THRM).
  • Analysts: Optimize your analysis process with a ready-to-use, adaptable DCF model.
  • Small Business Owners: Understand the analytical frameworks applied to large public firms like Gentherm Incorporated (THRM).

What the Template Contains

  • Pre-Filled Data: Includes Gentherm's historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Gentherm's profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.


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.