|
Vontier Corporation (VNT) DCF Valoración
US | Technology | Hardware, 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
Vontier Corporation (VNT) Bundle
¿Busca evaluar el valor intrínseco de Vontier Corporation? Nuestra calculadora DCF (VNT) 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 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,772.1 | 2,704.6 | 2,990.7 | 3,184.4 | 3,095.2 | 3,186.7 | 3,280.8 | 3,377.8 | 3,477.6 | 3,580.3 |
| Revenue Growth, % | 0 | -2.43 | 10.58 | 6.48 | -2.8 | 2.95 | 2.95 | 2.95 | 2.95 | 2.95 |
| EBITDA | 647.6 | 636.7 | 683.6 | 698.7 | 702.2 | 729.0 | 750.6 | 772.8 | 795.6 | 819.1 |
| EBITDA, % | 23.36 | 23.54 | 22.86 | 21.94 | 22.69 | 22.88 | 22.88 | 22.88 | 22.88 | 22.88 |
| Depreciation | 84.5 | 78.3 | 88.3 | 101.7 | 125.0 | 102.8 | 105.8 | 109.0 | 112.2 | 115.5 |
| Depreciation, % | 3.05 | 2.9 | 2.95 | 3.19 | 4.04 | 3.23 | 3.23 | 3.23 | 3.23 | 3.23 |
| EBIT | 563.1 | 558.4 | 595.3 | 597.0 | 577.2 | 626.2 | 644.7 | 663.8 | 683.4 | 703.6 |
| EBIT, % | 20.31 | 20.65 | 19.91 | 18.75 | 18.65 | 19.65 | 19.65 | 19.65 | 19.65 | 19.65 |
| Total Cash | -38.0 | 380.5 | 572.6 | 225.8 | 340.9 | 318.3 | 327.7 | 337.4 | 347.4 | 357.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 490.6 | 447.1 | 481.3 | 527.1 | 497.5 | 528.7 | 544.3 | 560.4 | 576.9 | 594.0 |
| Account Receivables, % | 17.7 | 16.53 | 16.09 | 16.55 | 16.07 | 16.59 | 16.59 | 16.59 | 16.59 | 16.59 |
| Inventories | 224.1 | 233.7 | 287.0 | 346.0 | 296.6 | 298.1 | 306.9 | 316.0 | 325.3 | 334.9 |
| Inventories, % | 8.08 | 8.64 | 9.6 | 10.87 | 9.58 | 9.35 | 9.35 | 9.35 | 9.35 | 9.35 |
| Accounts Payable | 318.6 | 367.4 | 424.9 | 430.9 | 366.8 | 412.1 | 424.3 | 436.9 | 449.8 | 463.1 |
| Accounts Payable, % | 11.49 | 13.58 | 14.21 | 13.53 | 11.85 | 12.93 | 12.93 | 12.93 | 12.93 | 12.93 |
| Capital Expenditure | -38.0 | -35.7 | -47.8 | -60.0 | -60.1 | -51.7 | -53.2 | -54.8 | -56.4 | -58.1 |
| Capital Expenditure, % | -1.37 | -1.32 | -1.6 | -1.88 | -1.94 | -1.62 | -1.62 | -1.62 | -1.62 | -1.62 |
| Tax Rate, % | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 |
| EBITAT | 434.4 | 414.9 | 460.4 | 454.3 | 449.9 | 479.5 | 493.7 | 508.2 | 523.3 | 538.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 84.8 | 540.2 | 470.9 | 397.2 | 529.7 | 543.3 | 534.0 | 549.8 | 566.0 | 582.7 |
| WACC, % | 8.37 | 8.33 | 8.37 | 8.35 | 8.38 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,188.9 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 600 | |||||||||
| Terminal Value | 11,202 | |||||||||
| Present Terminal Value | 7,499 | |||||||||
| Enterprise Value | 9,688 | |||||||||
| Net Debt | 2,006 | |||||||||
| Equity Value | 7,682 | |||||||||
| Diluted Shares Outstanding, MM | 156 | |||||||||
| Equity Value Per Share | 49.24 |
What You Will Receive
- Flexible Forecast Inputs: Modify key assumptions (growth %, profit margins, WACC) to explore various scenarios.
- Comprehensive Data: Vontier Corporation’s financial information pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Tailored and Professional: A refined Excel model designed to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive Financial Data: Vontier Corporation's historical financial statements and pre-filled projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
- Real-Time Valuation: Instantly view Vontier Corporation's intrinsic value as it updates live.
- Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics clearly.
- Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.
How It Works
- Download the Template: Gain immediate access to the Excel-based VNT DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional variables.
- Instant Calculations: The model will automatically refresh Vontier Corporation’s intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial decisions.
Why Choose This Calculator for Vontier Corporation (VNT)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Vontier Corporation.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Vontier's intrinsic value and Net Present Value.
- Data-Rich Environment: Historical and projected data provide reliable starting points for analysis.
- Expert-Level Utility: Perfect for financial analysts, investors, and business consultants focusing on Vontier Corporation.
Who Should Use This Product?
- Professional Investors: Create comprehensive and accurate valuation models for portfolio management related to Vontier Corporation (VNT).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Vontier Corporation (VNT).
- Students and Educators: Utilize real-world data for practicing and teaching financial modeling techniques.
- Industry Analysts: Gain insights into how companies like Vontier Corporation (VNT) are valued in the marketplace.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Vontier Corporation (VNT) 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 Vontier Corporation (VNT).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.