|
Millerknoll, Inc. (MLKN) Évaluation DCF
US | Consumer Cyclical | Furnishings, Fixtures & Appliances | NASDAQ
|
- ✓ 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
MillerKnoll, Inc. (MLKN) Bundle
Explorez le potentiel financier de Millerknoll, Inc. (MLKN) avec notre calculatrice DCF conviviale! Entrez vos hypothèses concernant la croissance, les marges et les coûts pour déterminer la valeur intrinsèque de Millerknoll, Inc. (MLKN) et affiner votre stratégie d'investissement.
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 | 2,486.6 | 2,465.1 | 3,946.0 | 4,087.1 | 3,628.4 | 4,096.1 | 4,624.1 | 5,220.2 | 5,893.1 | 6,652.8 |
| Revenue Growth, % | 0 | -0.86463 | 60.07 | 3.58 | -11.22 | 12.89 | 12.89 | 12.89 | 12.89 | 12.89 |
| EBITDA | 79.4 | 327.9 | 219.8 | 371.0 | 331.0 | 329.9 | 372.4 | 420.4 | 474.6 | 535.7 |
| EBITDA, % | 3.19 | 13.3 | 5.57 | 9.08 | 9.12 | 8.05 | 8.05 | 8.05 | 8.05 | 8.05 |
| Depreciation | 79.5 | 87.2 | 190.6 | 155.1 | 155.1 | 160.8 | 181.6 | 205.0 | 231.4 | 261.2 |
| Depreciation, % | 3.2 | 3.54 | 4.83 | 3.79 | 4.27 | 3.93 | 3.93 | 3.93 | 3.93 | 3.93 |
| EBIT | -.1 | 240.7 | 29.2 | 215.9 | 175.9 | 169.0 | 190.8 | 215.4 | 243.2 | 274.5 |
| EBIT, % | -0.00402156 | 9.76 | 0.73999 | 5.28 | 4.85 | 4.13 | 4.13 | 4.13 | 4.13 | 4.13 |
| Total Cash | 461.0 | 404.1 | 230.3 | 223.5 | 230.4 | 430.8 | 486.3 | 549.0 | 619.8 | 699.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 199.5 | 221.1 | 380.9 | 363.5 | 330.5 | 365.8 | 412.9 | 466.1 | 526.2 | 594.1 |
| Account Receivables, % | 8.02 | 8.97 | 9.65 | 8.89 | 9.11 | 8.93 | 8.93 | 8.93 | 8.93 | 8.93 |
| Inventories | 197.3 | 213.6 | 587.3 | 487.4 | 428.6 | 452.4 | 510.7 | 576.5 | 650.8 | 734.7 |
| Inventories, % | 7.93 | 8.66 | 14.88 | 11.93 | 11.81 | 11.04 | 11.04 | 11.04 | 11.04 | 11.04 |
| Accounts Payable | 128.8 | 178.4 | 355.1 | 269.5 | 241.4 | 284.0 | 320.6 | 361.9 | 408.5 | 461.2 |
| Accounts Payable, % | 5.18 | 7.24 | 9 | 6.59 | 6.65 | 6.93 | 6.93 | 6.93 | 6.93 | 6.93 |
| Capital Expenditure | -69.0 | -59.8 | -94.7 | -83.3 | -78.4 | -96.7 | -109.1 | -123.2 | -139.1 | -157.0 |
| Capital Expenditure, % | -2.77 | -2.43 | -2.4 | -2.04 | -2.16 | -2.36 | -2.36 | -2.36 | -2.36 | -2.36 |
| Tax Rate, % | 17.45 | 17.45 | 17.45 | 17.45 | 17.45 | 17.45 | 17.45 | 17.45 | 17.45 | 17.45 |
| EBITAT | -.1 | 185.6 | 66.9 | 176.8 | 145.2 | 149.3 | 168.5 | 190.2 | 214.7 | 242.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -257.6 | 224.7 | -194.0 | 280.3 | 285.6 | 197.0 | 172.1 | 194.3 | 219.3 | 247.6 |
| WACC, % | 6.91 | 6.39 | 6.91 | 6.5 | 6.52 | 6.65 | 6.65 | 6.65 | 6.65 | 6.65 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 845.2 | |||||||||
| Long Term Growth Rate, % | 1.00 | |||||||||
| Free cash flow (T + 1) | 250 | |||||||||
| Terminal Value | 4,429 | |||||||||
| Present Terminal Value | 3,210 | |||||||||
| Enterprise Value | 4,055 | |||||||||
| Net Debt | 1,532 | |||||||||
| Equity Value | 2,523 | |||||||||
| Diluted Shares Outstanding, MM | 74 | |||||||||
| Equity Value Per Share | 34.12 |
What You Will Get
- Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: MillerKnoll, Inc.’s (MLKN) financial data pre-loaded to facilitate 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 meet your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for MillerKnoll, Inc. (MLKN).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to MillerKnoll, Inc. (MLKN).
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates for MillerKnoll, Inc. (MLKN).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to MillerKnoll, Inc. (MLKN).
- Interactive Dashboard and Charts: Visual representations that summarize key valuation metrics for streamlined analysis of MillerKnoll, Inc. (MLKN).
How It Works
- Step 1: Download the prebuilt Excel template featuring MillerKnoll, Inc.'s (MLKN) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including MillerKnoll, Inc.'s (MLKN) intrinsic value.
- Step 5: Make informed investment choices or create reports based on the outputs.
Why Choose This Calculator for MillerKnoll, Inc. (MLKN)?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Feedback: Observe immediate changes to MillerKnoll’s valuation as you tweak inputs.
- Preloaded Data: Comes equipped with MillerKnoll’s latest financial figures for swift assessments.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use MillerKnoll, Inc. (MLKN)?
- Investors: Gain insights for informed investment decisions in the furniture and design sector.
- Financial Analysts: Utilize comprehensive financial data to enhance your analysis and reporting.
- Consultants: Tailor presentations and reports with relevant data on MillerKnoll's market positioning.
- Design Professionals: Explore innovative solutions and trends in workplace design through MillerKnoll's offerings.
- Educators and Students: Incorporate real-world case studies from MillerKnoll into your finance and design curricula.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled MillerKnoll, Inc. (MLKN) 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 MillerKnoll, Inc. (MLKN).
- 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.