|
BWX Technologies, Inc. (BWXT) DCF Valuation
US | Industrials | Aerospace & Defense | 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
BWX Technologies, Inc. (BWXT) Bundle
Enhance your investment choices with the BWX Technologies, Inc. (BWXT) DCF Calculator! Dive into real BWXT financials, adjust growth projections and expenses, and instantly observe how these changes affect the intrinsic value of BWXT.
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 | 1,894.9 | 2,123.5 | 2,124.1 | 2,232.8 | 2,496.3 | 2,677.4 | 2,871.5 | 3,079.8 | 3,303.2 | 3,542.7 |
| Revenue Growth, % | 0 | 12.06 | 0.02627717 | 5.12 | 11.8 | 7.25 | 7.25 | 7.25 | 7.25 | 7.25 |
| EBITDA | 378.7 | 422.3 | 470.8 | 386.0 | 447.0 | 520.7 | 558.4 | 598.9 | 642.4 | 688.9 |
| EBITDA, % | 19.98 | 19.89 | 22.17 | 17.29 | 17.91 | 19.45 | 19.45 | 19.45 | 19.45 | 19.45 |
| Depreciation | 61.7 | 60.7 | 69.1 | 73.8 | 78.6 | 84.7 | 90.9 | 97.5 | 104.5 | 112.1 |
| Depreciation, % | 3.26 | 2.86 | 3.25 | 3.31 | 3.15 | 3.16 | 3.16 | 3.16 | 3.16 | 3.16 |
| EBIT | 317.0 | 361.7 | 401.8 | 312.2 | 368.4 | 435.9 | 467.6 | 501.5 | 537.8 | 576.8 |
| EBIT, % | 16.73 | 17.03 | 18.91 | 13.98 | 14.76 | 16.28 | 16.28 | 16.28 | 16.28 | 16.28 |
| Total Cash | 92.4 | 46.3 | 37.7 | 39.0 | 78.6 | 73.5 | 78.9 | 84.6 | 90.7 | 97.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 492.9 | 680.0 | 685.4 | 674.6 | 674.9 | 790.1 | 847.4 | 908.8 | 974.7 | 1,045.4 |
| Account Receivables, % | 26.01 | 32.02 | 32.27 | 30.21 | 27.03 | 29.51 | 29.51 | 29.51 | 29.51 | 29.51 |
| Inventories | 3.1 | 3.1 | 2.9 | 2.9 | 27.4 | 8.9 | 9.6 | 10.3 | 11.0 | 11.8 |
| Inventories, % | 0.16127 | 0.14457 | 0.13634 | 0.13113 | 1.1 | 0.33419 | 0.33419 | 0.33419 | 0.33419 | 0.33419 |
| Accounts Payable | 170.7 | 184.4 | 189.8 | 127.1 | 126.7 | 200.2 | 214.8 | 230.3 | 247.0 | 265.0 |
| Accounts Payable, % | 9.01 | 8.68 | 8.94 | 5.69 | 5.07 | 7.48 | 7.48 | 7.48 | 7.48 | 7.48 |
| Capital Expenditure | -182.1 | -255.0 | -311.1 | -198.3 | -151.3 | -274.2 | -294.1 | -315.4 | -338.3 | -362.8 |
| Capital Expenditure, % | -9.61 | -12.01 | -14.64 | -8.88 | -6.06 | -10.24 | -10.24 | -10.24 | -10.24 | -10.24 |
| Tax Rate, % | 23.51 | 23.51 | 23.51 | 23.51 | 23.51 | 23.51 | 23.51 | 23.51 | 23.51 | 23.51 |
| EBITAT | 246.6 | 278.3 | 310.6 | 236.5 | 281.8 | 335.1 | 359.4 | 385.4 | 413.4 | 443.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -199.0 | -89.5 | 68.7 | 60.1 | 183.9 | 122.4 | 112.7 | 120.9 | 129.7 | 139.1 |
| WACC, % | 7.25 | 7.24 | 7.24 | 7.24 | 7.24 | 7.24 | 7.24 | 7.24 | 7.24 | 7.24 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 506.3 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 144 | |||||||||
| Terminal Value | 3,846 | |||||||||
| Present Terminal Value | 2,711 | |||||||||
| Enterprise Value | 3,218 | |||||||||
| Net Debt | 1,151 | |||||||||
| Equity Value | 2,066 | |||||||||
| Diluted Shares Outstanding, MM | 92 | |||||||||
| Equity Value Per Share | 22.49 |
What You Will Get
- Real BWXT Financial Data: Pre-filled with BWX Technologies’ historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See BWXT’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
- Accurate BWXT Financial Data: Gain access to reliable pre-loaded historical figures and future estimates.
- 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 help visualize your valuation outcomes.
- Suitable for All Levels: An easy-to-navigate layout designed for investors, CFOs, and consultants alike.
How It Works
- Download: Obtain the ready-to-use Excel file featuring BWX Technologies, Inc.'s (BWXT) financial data.
- Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and compare results instantly.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose This Calculator?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your analysis needs.
- Real-Time Feedback: Observe immediate updates to BWXT’s valuation as you modify inputs.
- Preloaded Data: Comes equipped with BWXT's actual financial metrics for swift evaluations.
- Relied Upon by Experts: Utilized by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Engineering Students: Explore advanced manufacturing techniques and apply them with real-world data.
- Researchers: Integrate cutting-edge models into your studies or publications.
- Investors: Validate your investment hypotheses and evaluate valuation metrics for BWX Technologies, Inc. (BWXT).
- Financial Analysts: Enhance your analysis with a ready-to-use, customizable DCF model.
- Defense Contractors: Understand the evaluation methods used for large public companies like BWX Technologies, Inc. (BWXT).
What the Template Contains
- Pre-Filled DCF Model: BWXT’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate BWXT’s profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.