|
Valoración de DCF de Wabash National Corporation (WNC) |
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
Wabash National Corporation (WNC) Bundle
¡Explore las perspectivas financieras de Wabash National Corporation (WNC) con nuestra calculadora DCF fácil de usar! Ingrese sus proyecciones para el crecimiento, los márgenes de beneficio y los gastos para calcular el valor intrínseco de WNC e informar sus decisiones 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 | 1,481.9 | 1,803.3 | 2,502.1 | 2,536.5 | 1,946.7 | 2,134.4 | 2,340.2 | 2,565.8 | 2,813.2 | 3,084.5 |
| Revenue Growth, % | 0 | 21.69 | 38.76 | 1.37 | -23.25 | 9.64 | 9.64 | 9.64 | 9.64 | 9.64 |
| EBITDA | -37.1 | 73.3 | 214.3 | 359.9 | -356.1 | 25.7 | 28.2 | 30.9 | 33.9 | 37.1 |
| EBITDA, % | -2.5 | 4.06 | 8.56 | 14.19 | -18.29 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 |
| Depreciation | 48.0 | 48.8 | 47.0 | 45.3 | .7 | 41.2 | 45.1 | 49.5 | 54.3 | 59.5 |
| Depreciation, % | 3.24 | 2.71 | 1.88 | 1.79 | 0.03364599 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 |
| EBIT | -85.0 | 24.4 | 167.3 | 314.5 | -356.8 | -15.5 | -17.0 | -18.6 | -20.4 | -22.4 |
| EBIT, % | -5.74 | 1.35 | 6.69 | 12.4 | -18.33 | -0.72462 | -0.72462 | -0.72462 | -0.72462 | -0.72462 |
| Total Cash | 217.7 | 71.8 | 58.2 | 179.3 | 115.5 | 145.1 | 159.1 | 174.5 | 191.3 | 209.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 101.3 | 176.5 | 255.6 | 183.0 | 154.2 | 179.2 | 196.5 | 215.4 | 236.2 | 258.9 |
| Account Receivables, % | 6.84 | 9.79 | 10.21 | 7.21 | 7.92 | 8.39 | 8.39 | 8.39 | 8.39 | 8.39 |
| Inventories | 163.8 | 237.6 | 243.9 | 267.6 | 258.8 | 246.8 | 270.6 | 296.7 | 325.3 | 356.7 |
| Inventories, % | 11.05 | 13.18 | 9.75 | 10.55 | 13.3 | 11.56 | 11.56 | 11.56 | 11.56 | 11.56 |
| Accounts Payable | 104.4 | 174.0 | 189.1 | 156.6 | 146.7 | 162.1 | 177.7 | 194.8 | 213.6 | 234.2 |
| Accounts Payable, % | 7.05 | 9.65 | 7.56 | 6.17 | 7.54 | 7.59 | 7.59 | 7.59 | 7.59 | 7.59 |
| Capital Expenditure | -20.1 | -49.1 | -57.1 | -98.1 | -72.2 | -59.5 | -65.2 | -71.5 | -78.4 | -86.0 |
| Capital Expenditure, % | -1.36 | -2.72 | -2.28 | -3.87 | -3.71 | -2.79 | -2.79 | -2.79 | -2.79 | -2.79 |
| Tax Rate, % | 24.57 | 24.57 | 24.57 | 24.57 | 24.57 | 24.57 | 24.57 | 24.57 | 24.57 | 24.57 |
| EBITAT | -75.8 | 22.0 | 128.2 | 246.8 | -269.1 | -12.7 | -13.9 | -15.2 | -16.7 | -18.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -208.6 | -57.8 | 48.0 | 210.3 | -312.9 | -28.7 | -59.5 | -65.2 | -71.5 | -78.4 |
| WACC, % | 7.94 | 7.97 | 7.64 | 7.69 | 7.61 | 7.77 | 7.77 | 7.77 | 7.77 | 7.77 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -236.8 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | -81 | |||||||||
| Terminal Value | -1,692 | |||||||||
| Present Terminal Value | -1,164 | |||||||||
| Enterprise Value | -1,400 | |||||||||
| Net Debt | 282 | |||||||||
| Equity Value | -1,682 | |||||||||
| Diluted Shares Outstanding, MM | 44 | |||||||||
| Equity Value Per Share | -37.92 |
What You Will Get
- Real WNC Financial Data: Pre-filled with Wabash National Corporation’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Wabash National Corporation’s 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 WNC Financials: Gain access to precise pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to clearly present your valuation outcomes.
- Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the prebuilt Excel template featuring Wabash National Corporation’s (WNC) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see updated results, including Wabash National Corporation’s (WNC) intrinsic value.
- Step 5: Use the outputs to make informed investment choices or create detailed reports.
Why Choose This Calculator for Wabash National Corporation (WNC)?
- User-Friendly Interface: Crafted for both novices and seasoned professionals.
- Customizable Inputs: Adjust variables effortlessly to suit your financial analysis.
- Real-Time Valuation: Observe immediate updates to Wabash National's valuation with input changes.
- Preloaded Data: Comes with Wabash National's actual financial metrics for swift evaluation.
- Preferred by Experts: Utilized by investors and analysts for making well-informed choices.
Who Should Use Wabash National Corporation (WNC) Products?
- Fleet Managers: Optimize your operations with innovative trailer solutions designed for efficiency.
- Logistics Coordinators: Streamline your supply chain with durable and reliable transportation equipment.
- Manufacturers: Enhance productivity with cutting-edge technology and customizable products.
- Environmental Advocates: Promote sustainability with eco-friendly transportation solutions.
- Industry Educators and Students: Utilize our resources for hands-on learning in transportation and logistics courses.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Wabash National Corporation (WNC).
- Real-World Data: Wabash National's historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into WNC's performance.
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to Wabash National Corporation (WNC).
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results regarding WNC.
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.