Genesco Inc. (GCO) DCF Valuation

Genesco Inc. (GCO) DCF Valuation

US | Consumer Cyclical | Apparel - Retail | NYSE
Genesco Inc. (GCO) 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

Genesco Inc. (GCO) Bundle

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

TOTAL:

Explore the financial potential of Genesco Inc. (GCO) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Genesco Inc. (GCO) and inform your investment decisions.


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 2,197.1 1,786.5 2,422.1 2,384.9 2,324.6 2,159.3 2,005.7 1,863.0 1,730.5 1,607.4
Revenue Growth, % 0 -18.69 35.57 -1.54 -2.53 -7.11 -7.11 -7.11 -7.11 -7.11
EBITDA 135.4 -59.7 190.4 136.7 35.8 77.5 72.0 66.9 62.1 57.7
EBITDA, % 6.16 -3.34 7.86 5.73 1.54 3.59 3.59 3.59 3.59 3.59
Depreciation 49.6 46.5 43.0 42.8 49.4 45.6 42.3 39.3 36.5 33.9
Depreciation, % 2.26 2.6 1.77 1.8 2.13 2.11 2.11 2.11 2.11 2.11
EBIT 85.8 -106.2 147.4 93.8 -13.6 31.9 29.7 27.6 25.6 23.8
EBIT, % 3.9 -5.94 6.09 3.93 -0.58491 1.48 1.48 1.48 1.48 1.48
Total Cash 81.4 215.1 320.5 48.0 35.2 140.4 130.4 121.1 112.5 104.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 29.2 31.4 39.5 40.8 53.6
Account Receivables, % 1.33 1.76 1.63 1.71 2.31
Inventories 365.3 291.0 278.2 458.0 379.0 345.1 320.5 297.7 276.5 256.9
Inventories, % 16.63 16.29 11.49 19.2 16.3 15.98 15.98 15.98 15.98 15.98
Accounts Payable 135.8 150.4 152.5 145.0 114.6 137.8 128.0 118.9 110.4 102.6
Accounts Payable, % 6.18 8.42 6.3 6.08 4.93 6.38 6.38 6.38 6.38 6.38
Capital Expenditure -29.8 -24.1 -53.9 -59.9 -60.3 -43.4 -40.3 -37.4 -34.7 -32.3
Capital Expenditure, % -1.35 -1.35 -2.23 -2.51 -2.59 -2.01 -2.01 -2.01 -2.01 -2.01
Tax Rate, % 22.72 22.72 22.72 22.72 22.72 22.72 22.72 22.72 22.72 22.72
EBITAT 63.9 -53.3 110.6 74.9 -10.5 22.8 21.2 19.7 18.3 17.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -175.0 55.8 106.4 -130.8 14.5 98.0 40.7 37.8 35.1 32.6
WACC, % 9.26 8.69 9.28 9.39 9.33 9.19 9.19 9.19 9.19 9.19
PV UFCF
SUM PV UFCF 198.6
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 33
Terminal Value 377
Present Terminal Value 243
Enterprise Value 442
Net Debt 488
Equity Value -46
Diluted Shares Outstanding, MM 11
Equity Value Per Share -4.11

What You Will Get

  • Comprehensive GCO Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Real-Time Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Testing: Evaluate various scenarios to assess Genesco’s future performance.
  • User-Friendly Interface: Designed for industry professionals while remaining easy for newcomers.

Key Features

  • Real-Life GCO Data: Pre-filled with Genesco Inc.'s historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create various forecast scenarios to evaluate different valuation outcomes.
  • User-Friendly Design: Intuitive, organized, and crafted for both professionals and newcomers.

How It Works

  • Download: Obtain the pre-prepared Excel file containing Genesco Inc.'s (GCO) financial data.
  • Customize: Modify projections, including sales growth, EBITDA margin, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and evaluate results instantly.
  • Make Decisions: Utilize the valuation findings to inform your investment approach.

Why Choose Genesco Inc. (GCO)?

  • Established Reputation: A long-standing history in the retail industry ensures reliability.
  • Diverse Portfolio: Offers a wide range of brands and products to meet various customer needs.
  • Commitment to Quality: Focus on high standards in product offerings enhances customer satisfaction.
  • Strong Financial Performance: Consistent growth and profitability demonstrate sound management.
  • Innovation Driven: Emphasis on adapting to market trends keeps the brand relevant.

Who Should Use This Product?

  • Finance Students: Explore valuation methodologies and apply them using real-time data for Genesco Inc. (GCO).
  • Academics: Integrate industry-standard models into your lectures or research focused on retail analysis.
  • Investors: Validate your investment hypotheses and evaluate valuation scenarios for Genesco Inc. (GCO).
  • Analysts: Enhance your efficiency with a customizable DCF model tailored for Genesco Inc. (GCO).
  • Small Business Owners: Understand the valuation approaches used for analyzing large retail companies like Genesco Inc. (GCO).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Genesco Inc. (GCO) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Genesco Inc. (GCO).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


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.

No products were found matching.