|
Builders FirstSource, Inc. (BLDR) Évaluation DCF
US | Industrials | Construction | NYSE
|
- ✓ 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
Builders FirstSource, Inc. (BLDR) Bundle
Conçu pour la précision, notre calculatrice (BLDR) DCF vous permet d'évaluer l'évaluation des constructeurs FirstSource, Inc. à l'aide de données financières en temps réel, offrant une flexibilité complète pour modifier tous les paramètres clés pour des projections améliorées.
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 | 8,558.9 | 19,893.9 | 22,726.4 | 17,097.3 | 16,400.5 | 19,901.7 | 24,150.5 | 29,306.2 | 35,562.6 | 43,154.7 |
| Revenue Growth, % | 0 | 132.44 | 14.24 | -24.77 | -4.08 | 21.35 | 21.35 | 21.35 | 21.35 | 21.35 |
| EBITDA | 660.4 | 2,934.8 | 4,267.3 | 2,734.6 | 1,595.3 | 2,665.5 | 3,234.6 | 3,925.1 | 4,763.0 | 5,779.9 |
| EBITDA, % | 7.72 | 14.75 | 18.78 | 15.99 | 9.73 | 13.39 | 13.39 | 13.39 | 13.39 | 13.39 |
| Depreciation | 116.6 | 547.4 | 497.1 | 558.3 | .1 | 380.8 | 462.1 | 560.7 | 680.4 | 825.7 |
| Depreciation, % | 1.36 | 2.75 | 2.19 | 3.27 | 0.000310966281 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 |
| EBIT | 543.9 | 2,387.4 | 3,770.2 | 2,176.3 | 1,595.2 | 2,284.7 | 2,772.5 | 3,364.4 | 4,082.6 | 4,954.2 |
| EBIT, % | 6.35 | 12 | 16.59 | 12.73 | 9.73 | 11.48 | 11.48 | 11.48 | 11.48 | 11.48 |
| Total Cash | 423.8 | 42.6 | 80.4 | 66.2 | 153.6 | 272.4 | 330.5 | 401.1 | 486.7 | 590.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 956.5 | 2,171.5 | 1,866.8 | 1,892.9 | 1,658.6 | 2,049.4 | 2,487.0 | 3,017.9 | 3,662.2 | 4,444.0 |
| Account Receivables, % | 11.17 | 10.92 | 8.21 | 11.07 | 10.11 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 |
| Inventories | 784.5 | 1,626.2 | 1,426.2 | 1,228.3 | 1,212.4 | 1,520.2 | 1,844.7 | 2,238.6 | 2,716.5 | 3,296.4 |
| Inventories, % | 9.17 | 8.17 | 6.28 | 7.18 | 7.39 | 7.64 | 7.64 | 7.64 | 7.64 | 7.64 |
| Accounts Payable | 600.4 | 1,093.4 | 803.5 | 881.4 | 868.1 | 1,054.5 | 1,279.7 | 1,552.9 | 1,884.4 | 2,286.7 |
| Accounts Payable, % | 7.01 | 5.5 | 3.54 | 5.16 | 5.29 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 |
| Capital Expenditure | -112.1 | -227.9 | -340.2 | -476.3 | -380.6 | -360.6 | -437.5 | -530.9 | -644.3 | -781.8 |
| Capital Expenditure, % | -1.31 | -1.15 | -1.5 | -2.79 | -2.32 | -1.81 | -1.81 | -1.81 | -1.81 | -1.81 |
| Tax Rate, % | 22.32 | 22.32 | 22.32 | 22.32 | 22.32 | 22.32 | 22.32 | 22.32 | 22.32 | 22.32 |
| EBITAT | 417.8 | 1,829.5 | 2,902.1 | 1,689.7 | 1,239.3 | 1,762.7 | 2,139.0 | 2,595.6 | 3,149.7 | 3,822.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -718.4 | 585.3 | 3,273.9 | 2,021.4 | 1,095.6 | 1,270.7 | 1,626.6 | 1,973.8 | 2,395.2 | 2,906.5 |
| WACC, % | 14.45 | 14.45 | 14.46 | 14.46 | 14.46 | 14.46 | 14.46 | 14.46 | 14.46 | 14.46 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 6,543.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 2,965 | |||||||||
| Terminal Value | 23,798 | |||||||||
| Present Terminal Value | 12,115 | |||||||||
| Enterprise Value | 18,658 | |||||||||
| Net Debt | 479 | |||||||||
| Equity Value | 18,180 | |||||||||
| Diluted Shares Outstanding, MM | 119 | |||||||||
| Equity Value Per Share | 152.80 |
What You Will Get
- Pre-Filled Financial Model: Builders FirstSource's actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
- Instant Calculations: Automatic updates ensure you see results as you make changes.
- Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.
Key Features
- Comprehensive BLDR Data: Pre-loaded with Builders FirstSource's historical performance metrics and future growth forecasts.
- Highly Customizable Parameters: Tailor revenue growth rates, profit margins, discount rates, tax implications, and capital investments.
- Interactive Valuation Model: Real-time adjustments to Net Present Value (NPV) and intrinsic value reflecting your input changes.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- Intuitive Interface: Clean, organized layout designed for both industry experts and newcomers.
How It Works
- 1. Access the Template: Download and open the Excel file containing Builders FirstSource, Inc.'s preloaded data.
- 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically calculates intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.
Why Choose Builders FirstSource, Inc. (BLDR) Calculator?
- Accuracy: Utilizes real Builders FirstSource financial data for precise calculations.
- Flexibility: Allows users to easily adjust and test various input scenarios.
- Time-Saving: Eliminates the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
- User-Friendly: Intuitive interface suitable for users of all financial backgrounds.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Builders FirstSource, Inc. (BLDR) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Builders FirstSource, Inc. (BLDR).
- Consultants: Deliver professional valuation insights on Builders FirstSource, Inc. (BLDR) to clients quickly and accurately.
- Business Owners: Understand how large companies like Builders FirstSource, Inc. (BLDR) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Builders FirstSource, Inc. (BLDR).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
- Real-World Data: Builders FirstSource’s historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore different scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable 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.