|
Waste Connections, Inc. (WCN) 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
Waste Connections, Inc. (WCN) Bundle
¡Descubra el potencial real de Waste Connections, Inc. (WCN) con nuestra calculadora DCF avanzada! Ajuste los supuestos críticos, explore varios escenarios y evalúe cómo los diferentes cambios afectan la valoración de Waste Connections, Inc. (WCN): todo lo que necesita está disponible en 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 | 5,446.0 | 6,151.4 | 7,211.9 | 8,022.0 | 8,919.6 | 10,092.8 | 11,420.4 | 12,922.6 | 14,622.4 | 16,545.8 |
| Revenue Growth, % | 0 | 12.95 | 17.24 | 11.23 | 11.19 | 13.15 | 13.15 | 13.15 | 13.15 | 13.15 |
| EBITDA | 1,597.6 | 1,891.0 | 2,090.6 | 2,261.4 | 2,389.8 | 2,907.7 | 3,290.1 | 3,722.9 | 4,212.6 | 4,766.7 |
| EBITDA, % | 29.33 | 30.74 | 28.99 | 28.19 | 26.79 | 28.81 | 28.81 | 28.81 | 28.81 | 28.81 |
| Depreciation | 792.2 | 805.9 | 882.5 | 1,003.2 | 1,163.8 | 1,320.9 | 1,494.6 | 1,691.2 | 1,913.7 | 2,165.4 |
| Depreciation, % | 14.55 | 13.1 | 12.24 | 12.51 | 13.05 | 13.09 | 13.09 | 13.09 | 13.09 | 13.09 |
| EBIT | 805.4 | 1,085.1 | 1,208.0 | 1,258.1 | 1,226.0 | 1,586.8 | 1,795.5 | 2,031.7 | 2,298.9 | 2,601.3 |
| EBIT, % | 14.79 | 17.64 | 16.75 | 15.68 | 13.75 | 15.72 | 15.72 | 15.72 | 15.72 | 15.72 |
| Total Cash | 617.3 | 147.4 | 78.6 | 78.4 | 62.4 | 333.0 | 376.8 | 426.4 | 482.5 | 546.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 630.3 | 709.6 | 833.9 | 885.1 | 935.0 | 1,134.2 | 1,283.4 | 1,452.2 | 1,643.2 | 1,859.3 |
| Account Receivables, % | 11.57 | 11.54 | 11.56 | 11.03 | 10.48 | 11.24 | 11.24 | 11.24 | 11.24 | 11.24 |
| Inventories | 36.7 | 44.3 | 55.2 | 61.7 | .0 | 59.1 | 66.9 | 75.7 | 85.6 | 96.9 |
| Inventories, % | 0.67442 | 0.71947 | 0.76524 | 0.7688 | 0 | 0.58559 | 0.58559 | 0.58559 | 0.58559 | 0.58559 |
| Accounts Payable | 290.8 | 392.9 | 638.7 | 642.5 | 637.4 | 721.4 | 816.3 | 923.7 | 1,045.1 | 1,182.6 |
| Accounts Payable, % | 5.34 | 6.39 | 8.86 | 8.01 | 7.15 | 7.15 | 7.15 | 7.15 | 7.15 | 7.15 |
| Capital Expenditure | -664.6 | -744.3 | -912.7 | -934.0 | -1,056.0 | -1,220.0 | -1,380.5 | -1,562.1 | -1,767.6 | -2,000.1 |
| Capital Expenditure, % | -12.2 | -12.1 | -12.66 | -11.64 | -11.84 | -12.09 | -12.09 | -12.09 | -12.09 | -12.09 |
| Tax Rate, % | 19.05 | 19.05 | 19.05 | 19.05 | 19.05 | 19.05 | 19.05 | 19.05 | 19.05 | 19.05 |
| EBITAT | 649.2 | 870.2 | 962.4 | 975.8 | 992.4 | 1,266.1 | 1,432.7 | 1,621.1 | 1,834.4 | 2,075.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 400.6 | 946.9 | 1,042.9 | 991.0 | 1,106.8 | 1,192.8 | 1,484.8 | 1,680.1 | 1,901.0 | 2,151.1 |
| WACC, % | 6.74 | 6.74 | 6.74 | 6.72 | 6.74 | 6.74 | 6.74 | 6.74 | 6.74 | 6.74 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 6,819.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 2,194 | |||||||||
| Terminal Value | 46,319 | |||||||||
| Present Terminal Value | 33,434 | |||||||||
| Enterprise Value | 40,253 | |||||||||
| Net Debt | 8,331 | |||||||||
| Equity Value | 31,922 | |||||||||
| Diluted Shares Outstanding, MM | 259 | |||||||||
| Equity Value Per Share | 123.37 |
What You Will Get
- Real WCN Financial Data: Pre-filled with Waste Connections’ historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Waste Connections’ intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Waste Connections, Inc. (WCN).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to Waste Connections, Inc. (WCN).
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates for accurate projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Waste Connections, Inc. (WCN).
- Visual Dashboard and Charts: Graphical representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring Waste Connections, Inc.'s (WCN) 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 see the recalculated results, including Waste Connections, Inc.'s (WCN) intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose This Calculator for Waste Connections, Inc. (WCN)?
- Designed for Industry Experts: A specialized tool favored by waste management analysts, CFOs, and environmental consultants.
- Comprehensive Data: Waste Connections' historical and projected financials preloaded for precise calculations.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions tailored to the waste management sector.
- Insightful Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Clear, step-by-step instructions make navigation simple and efficient.
Who Should Use This Product?
- Environmental Analysts: Develop comprehensive models to assess the valuation of waste management services.
- Corporate Finance Teams: Evaluate financial scenarios to inform strategic decisions within the waste management sector.
- Consultants and Advisors: Deliver precise valuation insights for Waste Connections, Inc. (WCN) to clients.
- Students and Educators: Utilize real-time data to enhance learning in financial modeling and environmental economics.
- Industry Enthusiasts: Gain insights into the valuation methods applied to companies like Waste Connections, Inc. (WCN) in the waste management industry.
What the Template Contains
- Historical Data: Includes Waste Connections, Inc.'s (WCN) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Waste Connections, Inc.'s (WCN) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital for Waste Connections, Inc. (WCN).
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions for Waste Connections, Inc. (WCN).
- Quarterly and Annual Statements: A complete breakdown of Waste Connections, Inc.'s (WCN) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically for Waste Connections, Inc. (WCN).
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.