|
Bel Fuse Inc. (BELFB) Évaluation DCF
US | Technology | Hardware, Equipment & Parts | NASDAQ
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Bel Fuse Inc. (BELFB) Bundle
Améliorez vos stratégies d'investissement avec la calculatrice DCF Bel Fuse Inc. (BELFB)! Utiliser de réelles données financières pour le fusible BEL, ajuster les projections et les dépenses de croissance et observer instantanément comment les modifications affectent la valeur intrinsèque de (BELFB).
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 | 465.8 | 543.5 | 654.2 | 639.8 | 534.8 | 559.5 | 585.2 | 612.2 | 640.5 | 670.0 |
| Revenue Growth, % | 0 | 16.69 | 20.38 | -2.2 | -16.41 | 4.61 | 4.61 | 4.61 | 4.61 | 4.61 |
| EBITDA | 28.0 | 42.2 | 84.8 | 99.5 | 64.3 | 60.7 | 63.6 | 66.5 | 69.5 | 72.8 |
| EBITDA, % | 6 | 7.76 | 12.96 | 15.55 | 12.02 | 10.86 | 10.86 | 10.86 | 10.86 | 10.86 |
| Depreciation | 16.4 | 16.9 | 14.9 | 13.3 | .0 | 12.3 | 12.9 | 13.4 | 14.1 | 14.7 |
| Depreciation, % | 3.53 | 3.1 | 2.27 | 2.08 | 0 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 |
| EBIT | 11.5 | 25.3 | 69.9 | 86.2 | 64.3 | 48.5 | 50.7 | 53.0 | 55.5 | 58.0 |
| EBIT, % | 2.48 | 4.66 | 10.69 | 13.46 | 12.02 | 8.66 | 8.66 | 8.66 | 8.66 | 8.66 |
| Total Cash | 84.9 | 61.8 | 70.3 | 126.9 | 68.3 | 81.6 | 85.4 | 89.3 | 93.4 | 97.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 85.5 | 115.4 | 125.5 | 96.9 | 116.4 | 107.1 | 112.0 | 117.2 | 122.6 | 128.2 |
| Account Receivables, % | 18.36 | 21.23 | 19.19 | 15.15 | 21.76 | 19.14 | 19.14 | 19.14 | 19.14 | 19.14 |
| Inventories | 100.1 | 139.4 | 172.5 | 136.5 | 161.4 | 139.9 | 146.3 | 153.1 | 160.1 | 167.5 |
| Inventories, % | 21.5 | 25.65 | 26.36 | 21.34 | 30.17 | 25 | 25 | 25 | 25 | 25 |
| Accounts Payable | 39.8 | 66.0 | 64.6 | 40.4 | 49.2 | 51.5 | 53.9 | 56.4 | 59.0 | 61.7 |
| Accounts Payable, % | 8.54 | 12.14 | 9.87 | 6.32 | 9.2 | 9.21 | 9.21 | 9.21 | 9.21 | 9.21 |
| Capital Expenditure | -5.5 | -9.4 | -8.8 | -12.1 | -14.1 | -9.8 | -10.3 | -10.8 | -11.3 | -11.8 |
| Capital Expenditure, % | -1.18 | -1.73 | -1.35 | -1.9 | -2.64 | -1.76 | -1.76 | -1.76 | -1.76 | -1.76 |
| Tax Rate, % | 33.73 | 33.73 | 33.73 | 33.73 | 33.73 | 33.73 | 33.73 | 33.73 | 33.73 | 33.73 |
| EBITAT | 12.2 | 23.0 | 62.4 | 76.4 | 42.6 | 42.2 | 44.1 | 46.1 | 48.3 | 50.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -122.8 | -12.5 | 23.9 | 117.9 | -7.0 | 77.8 | 37.7 | 39.4 | 41.2 | 43.1 |
| WACC, % | 6.12 | 5.89 | 5.84 | 5.83 | 5.26 | 5.79 | 5.79 | 5.79 | 5.79 | 5.79 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 205.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 44 | |||||||||
| Terminal Value | 1,161 | |||||||||
| Present Terminal Value | 876 | |||||||||
| Enterprise Value | 1,082 | |||||||||
| Net Debt | 245 | |||||||||
| Equity Value | 837 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | 394.18 |
What You Will Get
- Real Bel Fuse Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Bel Fuse’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as revenue projections, operating margins, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value, and additional financial metrics.
- High-Precision Outputs: Incorporates Bel Fuse Inc.'s (BELFB) actual financial data for accurate valuation results.
- Streamlined Scenario Testing: Effortlessly evaluate various assumptions and analyze different scenarios.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based BELFB DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Bel Fuse Inc.'s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis.
Why Choose This Calculator for Bel Fuse Inc. (BELFB)?
- Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for Bel Fuse Inc. (BELFB).
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- Detailed Insights: Automatically computes Bel Fuse Inc.'s intrinsic value and Net Present Value.
- Preloaded Data: Access historical and forecasted data for accurate financial assessments.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focused on Bel Fuse Inc. (BELFB).
Who Should Use This Product?
- Investors: Accurately estimate Bel Fuse Inc.’s (BELFB) fair value before making investment decisions.
- CFOs: Leverage a professional-grade DCF model for financial reporting and analysis specific to Bel Fuse Inc. (BELFB).
- Consultants: Quickly adapt the template for valuation reports tailored to Bel Fuse Inc. (BELFB) clients.
- Entrepreneurs: Gain insights into financial modeling techniques employed by leading companies like Bel Fuse Inc. (BELFB).
- Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Bel Fuse Inc. (BELFB).
What the Template Contains
- Preloaded BELFB 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.
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.