|
Exponent, Inc. (EXPO) DCF Valuation
US | Industrials | Consulting Services | 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
Exponent, Inc. (EXPO) Bundle
Engineered for accuracy, our (EXPO) DCF Calculator enables you to evaluate Exponent, Inc. valuation using real-world financial data and offers complete flexibility to modify all essential parameters for improved projections.
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 | 417.2 | 399.9 | 466.3 | 513.3 | 536.8 | 573.1 | 612.0 | 653.5 | 697.7 | 745.0 |
| Revenue Growth, % | 0 | -4.15 | 16.6 | 10.09 | 4.57 | 6.78 | 6.78 | 6.78 | 6.78 | 6.78 |
| EBITDA | 91.9 | 90.1 | 115.4 | 147.9 | 120.2 | 138.2 | 147.5 | 157.5 | 168.2 | 179.6 |
| EBITDA, % | 22.03 | 22.54 | 24.75 | 28.82 | 22.4 | 24.11 | 24.11 | 24.11 | 24.11 | 24.11 |
| Depreciation | 6.8 | 6.9 | 6.5 | 7.1 | 8.9 | 8.9 | 9.5 | 10.2 | 10.9 | 11.6 |
| Depreciation, % | 1.63 | 1.72 | 1.39 | 1.38 | 1.66 | 1.56 | 1.56 | 1.56 | 1.56 | 1.56 |
| EBIT | 85.1 | 83.2 | 108.9 | 140.8 | 111.3 | 129.3 | 138.0 | 147.4 | 157.4 | 168.0 |
| EBIT, % | 20.4 | 20.82 | 23.36 | 27.44 | 20.74 | 22.55 | 22.55 | 22.55 | 22.55 | 22.55 |
| Total Cash | 231.6 | 242.5 | 297.7 | 161.5 | 187.2 | 282.4 | 301.5 | 321.9 | 343.7 | 367.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 120.1 | 111.6 | 139.9 | 170.1 | 167.4 | 173.1 | 184.8 | 197.4 | 210.7 | 225.0 |
| Account Receivables, % | 28.8 | 27.9 | 30 | 33.14 | 31.18 | 30.2 | 30.2 | 30.2 | 30.2 | 30.2 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0.00000024 | 0.00000025 | 0.000000214 | 0.000000195 | 0 | 0.00000018 | 0.00000018 | 0.00000018 | 0.00000018 | 0.00000018 |
| Accounts Payable | 4.6 | 3.3 | 3.2 | 8.6 | 4.5 | 5.9 | 6.3 | 6.7 | 7.2 | 7.7 |
| Accounts Payable, % | 1.11 | 0.81995 | 0.6848 | 1.68 | 0.8363 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 |
| Capital Expenditure | -23.0 | -5.0 | -6.8 | -12.0 | -16.4 | -15.6 | -16.7 | -17.8 | -19.0 | -20.3 |
| Capital Expenditure, % | -5.52 | -1.25 | -1.46 | -2.35 | -3.05 | -2.73 | -2.73 | -2.73 | -2.73 | -2.73 |
| Tax Rate, % | 26.16 | 26.16 | 26.16 | 26.16 | 26.16 | 26.16 | 26.16 | 26.16 | 26.16 | 26.16 |
| EBITAT | 67.4 | 70.9 | 87.6 | 109.0 | 82.2 | 102.4 | 109.3 | 116.7 | 124.6 | 133.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -64.4 | 80.0 | 58.9 | 79.2 | 73.4 | 91.3 | 90.8 | 97.0 | 103.5 | 110.5 |
| WACC, % | 7.7 | 7.71 | 7.71 | 7.7 | 7.7 | 7.7 | 7.7 | 7.7 | 7.7 | 7.7 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 393.9 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 115 | |||||||||
| Terminal Value | 3,103 | |||||||||
| Present Terminal Value | 2,141 | |||||||||
| Enterprise Value | 2,535 | |||||||||
| Net Debt | -159 | |||||||||
| Equity Value | 2,694 | |||||||||
| Diluted Shares Outstanding, MM | 52 | |||||||||
| Equity Value Per Share | 52.17 |
What You Will Get
- Comprehensive Financial Model: Exponent, Inc.'s (EXPO) real data facilitates accurate DCF valuation.
- Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Instant updates ensure you observe results as you implement changes.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
- Adaptable and Reusable: Designed for versatility, enabling repeated application for in-depth forecasts.
Key Features
- Comprehensive Data: Exponent’s historical performance metrics and detailed projections.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and profit margins as needed.
- Real-Time Insights: Monitor Exponent’s intrinsic value updates instantly.
- Intuitive Visualizations: Interactive charts illustrate valuation outcomes and essential indicators.
- Designed for Precision: A specialized tool tailored for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Exponent, Inc.'s preloaded data.
- 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate multiple forecasts to investigate various valuation results.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making.
Why Choose Exponent, Inc. (EXPO) Calculator?
- Reliable Data: Access to real Exponent financials for accurate valuation assessments.
- Flexible Options: Modify essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Efficient: Pre-configured calculations save you the hassle of starting from the beginning.
- Expert-Level Tool: Tailored for investors, financial analysts, and consultants.
- Easy to Use: User-friendly design and detailed instructions ensure accessibility for everyone.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and dependable valuation models for investment analysis in Exponent, Inc. (EXPO).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding Exponent, Inc. (EXPO) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into how technology firms like Exponent, Inc. (EXPO) are assessed in the financial markets.
What the Template Contains
- Historical Data: Includes Exponent, Inc.'s (EXPO) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Exponent, Inc.'s (EXPO) 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 Exponent, Inc.'s (EXPO) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.