|
Methode Electronics, Inc. (MEI) 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
Methode Electronics, Inc. (MEI) Bundle
Simplifiez l'évaluation Methode Electronics, Inc. (MEI) avec cette calculatrice DCF personnalisable! Doté de Real Methode Electronics, Inc. (MEI) Financials et des entrées de prévision réglables, vous pouvez tester les scénarios et découvrir Methode Electronics, Inc. (MEI) juste la juste valeur en minutes.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,088.0 | 1,163.6 | 1,179.6 | 1,114.5 | 1,048.1 | 1,077.6 | 1,107.8 | 1,139.0 | 1,171.0 | 1,203.9 |
| Revenue Growth, % | 0 | 6.95 | 1.38 | -5.52 | -5.96 | 2.81 | 2.81 | 2.81 | 2.81 | 2.81 |
| EBITDA | 191.6 | 174.6 | 151.6 | -52.8 | -23.9 | 82.9 | 85.2 | 87.6 | 90.0 | 92.6 |
| EBITDA, % | 17.61 | 15.01 | 12.85 | -4.74 | -2.28 | 7.69 | 7.69 | 7.69 | 7.69 | 7.69 |
| Depreciation | 51.5 | 52.6 | 49.5 | 57.9 | .0 | 40.2 | 41.3 | 42.5 | 43.7 | 44.9 |
| Depreciation, % | 4.73 | 4.52 | 4.2 | 5.2 | 0 | 3.73 | 3.73 | 3.73 | 3.73 | 3.73 |
| EBIT | 140.1 | 122.0 | 102.1 | -110.7 | -23.9 | 42.7 | 43.9 | 45.1 | 46.4 | 47.7 |
| EBIT, % | 12.88 | 10.48 | 8.66 | -9.93 | -2.28 | 3.96 | 3.96 | 3.96 | 3.96 | 3.96 |
| Total Cash | 233.2 | 172.0 | 157.0 | 161.5 | 103.6 | 159.3 | 163.7 | 168.3 | 173.1 | 177.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 282.5 | 273.3 | 314.3 | 266.6 | 241.0 | 265.1 | 272.6 | 280.2 | 288.1 | 296.2 |
| Account Receivables, % | 25.97 | 23.49 | 26.64 | 23.92 | 22.99 | 24.6 | 24.6 | 24.6 | 24.6 | 24.6 |
| Inventories | 124.2 | 158.5 | 159.7 | 186.2 | 194.1 | 159.1 | 163.5 | 168.1 | 172.8 | 177.7 |
| Inventories, % | 11.42 | 13.62 | 13.54 | 16.71 | 18.52 | 14.76 | 14.76 | 14.76 | 14.76 | 14.76 |
| Accounts Payable | 122.9 | 108.5 | 138.7 | 132.4 | 125.9 | 121.3 | 124.7 | 128.2 | 131.8 | 135.5 |
| Accounts Payable, % | 11.3 | 9.32 | 11.76 | 11.88 | 12.01 | 11.25 | 11.25 | 11.25 | 11.25 | 11.25 |
| Capital Expenditure | -24.9 | -38.0 | -42.0 | -50.2 | -41.6 | -37.9 | -39.0 | -40.1 | -41.2 | -42.3 |
| Capital Expenditure, % | -2.29 | -3.27 | -3.56 | -4.5 | -3.97 | -3.52 | -3.52 | -3.52 | -3.52 | -3.52 |
| Tax Rate, % | -24.95 | -24.95 | -24.95 | -24.95 | -24.95 | -24.95 | -24.95 | -24.95 | -24.95 | -24.95 |
| EBITAT | 127.0 | 105.2 | 87.4 | -106.6 | -29.9 | 39.2 | 40.3 | 41.4 | 42.6 | 43.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -130.2 | 80.3 | 82.9 | -84.0 | -60.3 | 47.7 | 34.1 | 35.0 | 36.0 | 37.0 |
| WACC, % | 7.01 | 6.85 | 6.82 | 7.23 | 7.37 | 7.06 | 7.06 | 7.06 | 7.06 | 7.06 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 156.7 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 38 | |||||||||
| Terminal Value | 1,078 | |||||||||
| Present Terminal Value | 767 | |||||||||
| Enterprise Value | 923 | |||||||||
| Net Debt | 240 | |||||||||
| Equity Value | 684 | |||||||||
| Diluted Shares Outstanding, MM | 35 | |||||||||
| Equity Value Per Share | 19.27 |
What You Will Get
- Pre-Filled Financial Model: Methode Electronics, Inc. (MEI)’s actual data facilitates accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Instant Calculations: Automatic updates provide immediate results as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, allowing for repeated application in detailed forecasts.
Key Features
- Comprehensive MEI Data: Pre-loaded with Methode Electronics' historical financials and future projections.
- Customizable Parameters: Modify revenue growth, profit margins, weighted average cost of capital (WACC), tax rates, and capital expenditures.
- Adaptive Valuation Framework: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecast scenarios to evaluate different valuation results.
- Intuitive Interface: Designed for ease of use, catering to both professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Methode Electronics, Inc. (MEI) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Methode Electronics, Inc. (MEI)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Methode Electronics, Inc. (MEI)?
- User-Friendly Interface: Perfect for both novice and experienced users.
- Customizable Inputs: Adjust parameters to suit your specific analysis needs.
- Real-Time Feedback: Witness immediate updates to Methode Electronics’ valuation as you modify inputs.
- Preloaded Data: Comes equipped with Methode Electronics’ actual financial figures for swift evaluations.
- Relied Upon by Experts: A go-to tool for investors and analysts aiming for informed decision-making.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and dependable valuation models for assessing Methode Electronics, Inc. (MEI).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding Methode Electronics, Inc. (MEI).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into how companies like Methode Electronics, Inc. (MEI) are valued in the technology sector.
What the Template Contains
- Preloaded MEI Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.