|
MDU Resources Group, Inc. (MDU) 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
MDU Resources Group, Inc. (MDU) Bundle
Optimisez votre temps et améliorez la précision avec notre calculatrice DCF (MDU)! En utilisant des données réelles de MDU Resources Group, Inc. et des hypothèses personnalisables, cet outil vous permet de prévoir, analyser et évaluer (MDU) comme un investisseur chevronné.
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 | 5,532.7 | 5,680.7 | 6,973.9 | 4,657.3 | 1,758.0 | 1,450.2 | 1,196.3 | 986.9 | 814.1 | 671.6 |
| Revenue Growth, % | 0 | 2.68 | 22.76 | -33.22 | -62.25 | -17.51 | -17.51 | -17.51 | -17.51 | -17.51 |
| EBITDA | 856.1 | 859.3 | 590.7 | 867.7 | 507.1 | 251.0 | 207.1 | 170.8 | 140.9 | 116.2 |
| EBITDA, % | 15.47 | 15.13 | 8.47 | 18.63 | 28.84 | 17.31 | 17.31 | 17.31 | 17.31 | 17.31 |
| Depreciation | 285.1 | 299.2 | 210.0 | 213.6 | 200.1 | 85.3 | 70.3 | 58.0 | 47.9 | 39.5 |
| Depreciation, % | 5.15 | 5.27 | 3.01 | 4.59 | 11.38 | 5.88 | 5.88 | 5.88 | 5.88 | 5.88 |
| EBIT | 571.0 | 560.0 | 380.6 | 654.1 | 307.0 | 165.7 | 136.7 | 112.8 | 93.0 | 76.8 |
| EBIT, % | 10.32 | 9.86 | 5.46 | 14.04 | 17.46 | 11.43 | 11.43 | 11.43 | 11.43 | 11.43 |
| Total Cash | 59.5 | 54.2 | 80.5 | 48.9 | 66.9 | 23.3 | 19.2 | 15.9 | 13.1 | 10.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 874.0 | 946.7 | 1,064.3 | 942.8 | 274.3 | 242.4 | 200.0 | 164.9 | 136.1 | 112.2 |
| Account Receivables, % | 15.8 | 16.67 | 15.26 | 20.24 | 15.6 | 16.71 | 16.71 | 16.71 | 16.71 | 16.71 |
| Inventories | 291.2 | 335.6 | 387.5 | 87.4 | 44.9 | 61.4 | 50.6 | 41.8 | 34.5 | 28.4 |
| Inventories, % | 5.26 | 5.91 | 5.56 | 1.88 | 2.56 | 4.23 | 4.23 | 4.23 | 4.23 | 4.23 |
| Accounts Payable | 426.3 | 478.9 | 525.6 | 247.6 | 150.1 | 108.8 | 89.8 | 74.1 | 61.1 | 50.4 |
| Accounts Payable, % | 7.7 | 8.43 | 7.54 | 5.32 | 8.54 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 |
| Capital Expenditure | -558.0 | -659.4 | -656.6 | -519.7 | -522.8 | -208.9 | -172.3 | -142.1 | -117.2 | -96.7 |
| Capital Expenditure, % | -10.09 | -11.61 | -9.41 | -11.16 | -29.74 | -14.4 | -14.4 | -14.4 | -14.4 | -14.4 |
| Tax Rate, % | -41.5 | -41.5 | -41.5 | -41.5 | -41.5 | -41.5 | -41.5 | -41.5 | -41.5 | -41.5 |
| EBITAT | 469.0 | 453.9 | 302.7 | 502.4 | 434.4 | 139.1 | 114.7 | 94.6 | 78.1 | 64.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -542.8 | 29.1 | -266.7 | 340.0 | 725.1 | -10.3 | 46.9 | 38.7 | 31.9 | 26.3 |
| WACC, % | 5.29 | 5.27 | 5.24 | 5.19 | 5.63 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 111.9 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 27 | |||||||||
| Terminal Value | 2,069 | |||||||||
| Present Terminal Value | 1,596 | |||||||||
| Enterprise Value | 1,708 | |||||||||
| Net Debt | 2,226 | |||||||||
| Equity Value | -518 | |||||||||
| Diluted Shares Outstanding, MM | 205 | |||||||||
| Equity Value Per Share | -2.53 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real MDU financials.
- Real-World Data: Historical data and forward-looking estimates (as displayed in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effect of your inputs on MDU's valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive DCF Calculator: Features robust unlevered and levered DCF valuation models tailored for MDU Resources Group, Inc. (MDU).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as per your analysis needs.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for MDU Resources Group, Inc. (MDU).
- Interactive Dashboard and Charts: Visual representations highlight essential valuation metrics for straightforward interpretation.
How It Works
- Step 1: Download the Excel file for MDU Resources Group, Inc. (MDU).
- Step 2: Review MDU's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose This Calculator for MDU Resources Group, Inc. (MDU)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Data: MDU’s historical and projected financials integrated for precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance simplifies the calculation process.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessments of MDU Resources Group, Inc. (MDU).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in MDU Resources Group, Inc. (MDU).
- Students and Educators: Utilize real-world data to enhance financial modeling skills and education.
- Energy Sector Enthusiasts: Gain insights into how companies like MDU Resources Group, Inc. (MDU) are valued in the energy market.
What the Template Contains
- Pre-Filled DCF Model: MDU Resources Group, Inc.'s (MDU) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate MDU'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.