Culp, Inc. (CULP) DCF Valuation

Culp, Inc. (CULP) DCF Valuation

US | Consumer Cyclical | Apparel - Manufacturers | NYSE
Culp, Inc. (CULP) DCF Valuation
  • ✓ 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

Culp, Inc. (CULP) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Discover Culp, Inc.'s true value with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and assess how changes affect Culp, Inc. (CULP) valuation – all within a single Excel template.


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 256.2 299.7 294.8 234.9 225.3 220.2 215.3 210.4 205.7 201.0
Revenue Growth, % 0 17 -1.63 -20.32 -4.09 -2.26 -2.26 -2.26 -2.26 -2.26
EBITDA .6 19.4 7.2 -21.1 -3.8 -.7 -.7 -.6 -.6 -.6
EBITDA, % 0.21509 6.48 2.46 -8.98 -1.71 -0.30817 -0.30817 -0.30817 -0.30817 -0.30817
Depreciation 8.1 7.3 7.6 7.3 6.9 6.3 6.2 6.0 5.9 5.8
Depreciation, % 3.17 2.44 2.56 3.1 3.07 2.87 2.87 2.87 2.87 2.87
EBIT -7.6 12.1 -.3 -28.4 -10.8 -7.0 -6.8 -6.7 -6.5 -6.4
EBIT, % -2.96 4.04 -0.10446 -12.08 -4.77 -3.18 -3.18 -3.18 -3.18 -3.18
Total Cash 75.0 45.7 14.6 22.4 10.9 28.1 27.5 26.9 26.3 25.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 26.7 37.7 23.1 25.0 21.5
Account Receivables, % 10.41 12.59 7.83 10.64 9.54
Inventories 47.9 55.9 66.6 45.1 44.8 43.6 42.6 41.7 40.7 39.8
Inventories, % 18.7 18.66 22.57 19.19 19.9 19.8 19.8 19.8 19.8 19.8
Accounts Payable 23.1 42.9 20.6 29.5 25.6 23.9 23.3 22.8 22.3 21.8
Accounts Payable, % 9.02 14.31 6.98 12.56 11.36 10.85 10.85 10.85 10.85 10.85
Capital Expenditure -4.6 -6.7 -5.7 -2.1 -3.7 -3.7 -3.7 -3.6 -3.5 -3.4
Capital Expenditure, % -1.79 -2.22 -1.93 -0.89727 -1.65 -1.7 -1.7 -1.7 -1.7 -1.7
Tax Rate, % -28.31 -28.31 -28.31 -28.31 -28.31 -28.31 -28.31 -28.31 -28.31 -28.31
EBITAT -10.9 3.6 -3.0 -31.5 -13.8 -6.0 -5.9 -5.7 -5.6 -5.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -58.8 4.9 -19.5 2.1 -10.7 -4.9 -2.4 -2.3 -2.3 -2.2
WACC, % 9.87 9.69 9.87 9.87 9.87 9.83 9.83 9.83 9.83 9.83
PV UFCF
SUM PV UFCF -11.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -2
Terminal Value -29
Present Terminal Value -18
Enterprise Value -29
Net Debt -6
Equity Value -24
Diluted Shares Outstanding, MM 12
Equity Value Per Share -1.93

What You Will Get

  • Real CULP Financial Data: Pre-filled with Culp, Inc.’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 Culp, Inc.’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

  • Customizable Financial Inputs: Adjust essential metrics such as sales growth, operating margin, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
  • High-Precision Accuracy: Incorporates Culp, Inc.’s (CULP) actual financial data for dependable valuation results.
  • Simplified Scenario Testing: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Save time by avoiding the creation of intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Culp, Inc.'s (CULP) pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust assumptions.
  5. Step 5: Analyze the outputs and utilize the results for your investment decisions.

Why Choose This Calculator for Culp, Inc. (CULP)?

  • User-Friendly Interface: Suitable for both novice and seasoned users.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Feedback: Observe immediate changes in Culp, Inc.'s valuation as you tweak inputs.
  • Pre-Configured Data: Comes with Culp, Inc.'s actual financial metrics for swift evaluation.
  • Endorsed by Experts: Utilized by investors and analysts for making strategic decisions.

Who Should Use Culp, Inc. (CULP)?

  • Textile Students: Explore fabric manufacturing processes and analyze market trends.
  • Researchers: Integrate industry-specific models into academic studies or publications.
  • Investors: Evaluate your own investment strategies and assess the performance of Culp, Inc. (CULP).
  • Market Analysts: Enhance your analysis with a tailored, ready-to-use financial model for Culp, Inc. (CULP).
  • Entrepreneurs: Understand how established companies like Culp, Inc. (CULP) navigate the textile market.

What the Template Contains

  • Historical Data: Includes Culp, Inc.'s (CULP) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Culp, Inc.'s (CULP) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Culp, Inc.'s (CULP) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.