|
GRACO Inc. (GGG) Évaluation DCF |
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
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Graco Inc. (GGG) Bundle
Conçu pour la précision, notre calculatrice DCF Graco Inc. (GGG) vous permet d'évaluer l'évaluation de Graco Inc. avec des données financières réelles et une flexibilité complète pour modifier tous les paramètres clés pour des prévisions 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 | 1,650.1 | 1,987.6 | 2,143.5 | 2,195.6 | 2,113.3 | 2,255.9 | 2,408.0 | 2,570.4 | 2,743.8 | 2,928.8 |
| Revenue Growth, % | 0 | 20.45 | 7.84 | 2.43 | -3.75 | 6.74 | 6.74 | 6.74 | 6.74 | 6.74 |
| EBITDA | 440.4 | 578.0 | 641.6 | 686.6 | 570.1 | 649.5 | 693.3 | 740.0 | 789.9 | 843.2 |
| EBITDA, % | 26.69 | 29.08 | 29.93 | 31.27 | 26.98 | 28.79 | 28.79 | 28.79 | 28.79 | 28.79 |
| Depreciation | 54.5 | 59.3 | 66.0 | 74.3 | .0 | 57.5 | 61.4 | 65.6 | 70.0 | 74.7 |
| Depreciation, % | 3.3 | 2.98 | 3.08 | 3.38 | 0 | 2.55 | 2.55 | 2.55 | 2.55 | 2.55 |
| EBIT | 385.9 | 518.7 | 575.6 | 612.3 | 570.1 | 591.9 | 631.9 | 674.5 | 720.0 | 768.5 |
| EBIT, % | 23.39 | 26.1 | 26.85 | 27.89 | 26.98 | 26.24 | 26.24 | 26.24 | 26.24 | 26.24 |
| Total Cash | 378.9 | 624.3 | 339.2 | 538.0 | 675.3 | 571.4 | 610.0 | 651.1 | 695.0 | 741.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 314.9 | 325.1 | 346.0 | 354.4 | 362.5 | 383.0 | 408.8 | 436.4 | 465.8 | 497.2 |
| Account Receivables, % | 19.09 | 16.36 | 16.14 | 16.14 | 17.15 | 16.98 | 16.98 | 16.98 | 16.98 | 16.98 |
| Inventories | 285.7 | 382.3 | 476.8 | 438.3 | 404.7 | 441.7 | 471.5 | 503.3 | 537.3 | 573.5 |
| Inventories, % | 17.31 | 19.23 | 22.24 | 19.96 | 19.15 | 19.58 | 19.58 | 19.58 | 19.58 | 19.58 |
| Accounts Payable | 58.3 | 78.4 | 84.2 | 72.2 | 60.8 | 79.3 | 84.6 | 90.4 | 96.4 | 102.9 |
| Accounts Payable, % | 3.53 | 3.95 | 3.93 | 3.29 | 2.88 | 3.52 | 3.52 | 3.52 | 3.52 | 3.52 |
| Capital Expenditure | -71.3 | -133.6 | -201.2 | -184.8 | -106.7 | -152.9 | -163.2 | -174.2 | -186.0 | -198.5 |
| Capital Expenditure, % | -4.32 | -6.72 | -9.38 | -8.42 | -5.05 | -6.78 | -6.78 | -6.78 | -6.78 | -6.78 |
| Tax Rate, % | 17.51 | 17.51 | 17.51 | 17.51 | 17.51 | 17.51 | 17.51 | 17.51 | 17.51 | 17.51 |
| EBITAT | 340.4 | 448.7 | 468.7 | 509.4 | 470.3 | 499.4 | 533.1 | 569.0 | 607.4 | 648.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -218.8 | 287.8 | 224.0 | 417.0 | 377.7 | 365.0 | 381.0 | 406.7 | 434.1 | 463.4 |
| WACC, % | 8.45 | 8.45 | 8.45 | 8.45 | 8.45 | 8.45 | 8.45 | 8.45 | 8.45 | 8.45 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,602.1 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 482 | |||||||||
| Terminal Value | 10,837 | |||||||||
| Present Terminal Value | 7,225 | |||||||||
| Enterprise Value | 8,827 | |||||||||
| Net Debt | -635 | |||||||||
| Equity Value | 9,461 | |||||||||
| Diluted Shares Outstanding, MM | 172 | |||||||||
| Equity Value Per Share | 54.88 |
What You Will Get
- Real GGG Financial Data: Pre-filled with Graco 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 Graco 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 Forecast Inputs: Adjust essential metrics such as revenue growth, operating margin, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other key financial metrics.
- High-Precision Accuracy: Leverages Graco Inc.'s (GGG) actual financial data for reliable valuation results.
- Effortless Scenario Analysis: Evaluate various assumptions and analyze results with ease.
- Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Graco Inc. (GGG) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Graco Inc. (GGG)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Graco Inc. (GGG)?
- User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Feedback: Witness immediate updates to Graco’s valuation as you modify the inputs.
- Preloaded Data: Comes equipped with Graco’s latest financial metrics for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed decisions.
Who Should Use Graco Inc. (GGG)?
- Investors: Gain insights into a leading manufacturer with a robust product portfolio.
- Financial Analysts: Utilize comprehensive data to evaluate Graco Inc.'s market performance.
- Consultants: Tailor presentations that highlight Graco's strengths and opportunities.
- Industry Enthusiasts: Explore innovative solutions in fluid handling and dispensing technologies.
- Educators and Students: Incorporate real-world case studies from Graco into finance and business curricula.
What the Template Contains
- Pre-Filled Data: Includes Graco Inc.’s historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Graco Inc.’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation 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.