|
Mayville Engineering Company, Inc. (MEC) 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
Mayville Engineering Company, Inc. (MEC) Bundle
Rationalisez votre analyse et améliorez la précision avec notre calculatrice [mec] DCF! En utilisant des données réelles de Mayville Engineering Company, Inc. et des hypothèses personnalisables, cet outil vous permet de prévoir, analyser et valoriser [MEC] 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 | 357.6 | 454.8 | 539.4 | 588.4 | 581.6 | 659.7 | 748.3 | 848.8 | 962.7 | 1,092.0 |
| Revenue Growth, % | 0 | 27.19 | 18.59 | 9.09 | -1.16 | 13.43 | 13.43 | 13.43 | 13.43 | 13.43 |
| EBITDA | 25.6 | 24.4 | 25.8 | 55.1 | 44.6 | 45.3 | 51.4 | 58.2 | 66.1 | 74.9 |
| EBITDA, % | 7.16 | 5.36 | 4.78 | 9.36 | 7.66 | 6.86 | 6.86 | 6.86 | 6.86 | 6.86 |
| Depreciation | 32.1 | 31.8 | 33.6 | 35.1 | .0 | 37.1 | 42.1 | 47.8 | 54.2 | 61.5 |
| Depreciation, % | 8.97 | 6.99 | 6.22 | 5.96 | 0 | 5.63 | 5.63 | 5.63 | 5.63 | 5.63 |
| EBIT | -6.5 | -7.4 | -7.8 | 20.0 | 44.6 | 8.1 | 9.2 | 10.5 | 11.9 | 13.5 |
| EBIT, % | -1.82 | -1.63 | -1.44 | 3.39 | 7.66 | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 |
| Total Cash | .1 | .1 | .1 | .7 | .2 | .3 | .3 | .4 | .4 | .5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 42.1 | 55.4 | 58.0 | 57.4 | 49.8 | 70.0 | 79.4 | 90.0 | 102.1 | 115.8 |
| Account Receivables, % | 11.77 | 12.18 | 10.75 | 9.76 | 8.56 | 10.61 | 10.61 | 10.61 | 10.61 | 10.61 |
| Inventories | 41.4 | 70.2 | 71.7 | 67.8 | 54.8 | 80.8 | 91.6 | 103.9 | 117.9 | 133.7 |
| Inventories, % | 11.57 | 15.43 | 13.29 | 11.52 | 9.41 | 12.24 | 12.24 | 12.24 | 12.24 | 12.24 |
| Accounts Payable | 33.5 | 50.1 | 53.7 | 46.5 | 39.1 | 59.3 | 67.3 | 76.4 | 86.6 | 98.2 |
| Accounts Payable, % | 9.37 | 11.02 | 9.96 | 7.91 | 6.73 | 9 | 9 | 9 | 9 | 9 |
| Capital Expenditure | -7.8 | -39.3 | -58.6 | -16.6 | -12.1 | -35.1 | -39.8 | -45.1 | -51.2 | -58.1 |
| Capital Expenditure, % | -2.18 | -8.64 | -10.87 | -2.82 | -2.08 | -5.32 | -5.32 | -5.32 | -5.32 | -5.32 |
| Tax Rate, % | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 |
| EBITAT | -5.0 | -5.9 | -6.5 | 17.6 | 34.5 | 6.6 | 7.5 | 8.5 | 9.6 | 10.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -30.7 | -38.9 | -32.1 | 33.4 | 35.7 | -17.3 | -2.4 | -2.8 | -3.1 | -3.6 |
| WACC, % | 10.52 | 10.59 | 10.75 | 10.93 | 10.52 | 10.66 | 10.66 | 10.66 | 10.66 | 10.66 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -23.9 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -4 | |||||||||
| Terminal Value | -52 | |||||||||
| Present Terminal Value | -31 | |||||||||
| Enterprise Value | -55 | |||||||||
| Net Debt | 25 | |||||||||
| Equity Value | -80 | |||||||||
| Diluted Shares Outstanding, MM | 21 | |||||||||
| Equity Value Per Share | -3.83 |
What You Will Get
- Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Mayville Engineering Company, Inc. (MEC)’s financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.
Key Features
- 🔍 Real-Life MEC Financials: Pre-filled historical and projected data for Mayville Engineering Company, Inc. (MEC).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Mayville Engineering's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Mayville Engineering's valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Mayville Engineering Company, Inc. (MEC) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Mayville Engineering Company, Inc. (MEC)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose MEC's Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio assessments tailored for Mayville Engineering Company, Inc. ([MEC]).
- Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Mayville Engineering Company, Inc. ([MEC]).
- Preloaded Information: Includes historical and projected data for reliable analysis.
- Expert-Grade Tool: Perfect for financial analysts, investors, and business consultants focusing on Mayville Engineering Company, Inc. ([MEC]).
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing MEC's portfolio.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in MEC ([Symbol]).
- Students and Educators: Utilize real-world data to enhance skills in financial modeling and education.
- Manufacturing Enthusiasts: Gain insights into how companies like Mayville Engineering are valued in the industry.
What the Template Contains
- Pre-Filled Data: Includes Mayville Engineering Company's historical financials and forecasts.
- 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 Mayville Engineering Company'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.