|
Meritage Homes Corporation (MTH) 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
Meritage Homes Corporation (MTH) Bundle
Découvrez la vraie valeur de Meritage Homes Corporation (MTH) avec notre calculatrice avancée DCF! Ajustez les hypothèses cruciales, explorez divers scénarios et évaluez comment les modifications affectent l'évaluation de Meritage Homes Corporation (MTH) - le tout dans un seul modèle Excel.
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 | 4,506.3 | 5,147.3 | 6,298.2 | 6,138.3 | 6,392.9 | 7,003.4 | 7,672.1 | 8,404.6 | 9,207.1 | 10,086.2 |
| Revenue Growth, % | 0 | 14.22 | 22.36 | -2.54 | 4.15 | 9.55 | 9.55 | 9.55 | 9.55 | 9.55 |
| EBITDA | 566.8 | 999.6 | 1,314.1 | 972.9 | 1,026.5 | 1,187.3 | 1,300.7 | 1,424.9 | 1,560.9 | 1,710.0 |
| EBITDA, % | 12.58 | 19.42 | 20.86 | 15.85 | 16.06 | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 |
| Depreciation | 31.1 | 26.2 | 24.7 | 25.3 | 23.6 | 33.2 | 36.4 | 39.9 | 43.7 | 47.9 |
| Depreciation, % | 0.68908 | 0.50988 | 0.39294 | 0.41272 | 0.36916 | 0.47476 | 0.47476 | 0.47476 | 0.47476 | 0.47476 |
| EBIT | 535.7 | 973.3 | 1,289.4 | 947.6 | 1,002.9 | 1,154.1 | 1,264.3 | 1,385.0 | 1,517.2 | 1,662.1 |
| EBIT, % | 11.89 | 18.91 | 20.47 | 15.44 | 15.69 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 |
| Total Cash | 745.6 | 618.3 | 861.6 | 921.2 | 651.6 | 944.6 | 1,034.8 | 1,133.6 | 1,241.8 | 1,360.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 98.6 | 147.5 | 215.0 | 267.0 | 256.3 | 235.7 | 258.2 | 282.8 | 309.8 | 339.4 |
| Account Receivables, % | 2.19 | 2.87 | 3.41 | 4.35 | 4.01 | 3.37 | 3.37 | 3.37 | 3.37 | 3.37 |
| Inventories | 2,778.0 | 3,734.4 | 4,358.3 | 4,721.3 | 5,728.8 | 5,181.4 | 5,676.2 | 6,218.1 | 6,811.9 | 7,462.3 |
| Inventories, % | 61.65 | 72.55 | 69.2 | 76.92 | 89.61 | 73.98 | 73.98 | 73.98 | 73.98 | 73.98 |
| Accounts Payable | 175.3 | 216.0 | 273.3 | 271.7 | 212.5 | 282.6 | 309.5 | 339.1 | 371.5 | 406.9 |
| Accounts Payable, % | 3.89 | 4.2 | 4.34 | 4.43 | 3.32 | 4.03 | 4.03 | 4.03 | 4.03 | 4.03 |
| Capital Expenditure | -19.9 | -25.7 | -27.0 | -38.2 | -28.7 | -34.2 | -37.4 | -41.0 | -44.9 | -49.2 |
| Capital Expenditure, % | -0.44231 | -0.49859 | -0.42824 | -0.6222 | -0.44828 | -0.48792 | -0.48792 | -0.48792 | -0.48792 | -0.48792 |
| Tax Rate, % | 21.61 | 21.61 | 21.61 | 21.61 | 21.61 | 21.61 | 21.61 | 21.61 | 21.61 | 21.61 |
| EBITAT | 425.2 | 751.7 | 992.2 | 737.3 | 786.2 | 899.6 | 985.5 | 1,079.6 | 1,182.7 | 1,295.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,265.0 | -212.3 | 355.9 | 307.9 | -274.8 | 1,536.8 | 494.3 | 541.4 | 593.1 | 649.8 |
| WACC, % | 8.63 | 8.61 | 8.61 | 8.62 | 8.62 | 8.62 | 8.62 | 8.62 | 8.62 | 8.62 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,112.2 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 653 | |||||||||
| Terminal Value | 8,045 | |||||||||
| Present Terminal Value | 5,321 | |||||||||
| Enterprise Value | 8,433 | |||||||||
| Net Debt | 740 | |||||||||
| Equity Value | 7,693 | |||||||||
| Diluted Shares Outstanding, MM | 73 | |||||||||
| Equity Value Per Share | 104.91 |
What You Will Get
- Real MTH Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Evaluate various scenarios to assess Meritage Homes' future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Comprehensive MTH Data: Pre-loaded with Meritage Homes Corporation's historical performance metrics and future growth forecasts.
- Flexible Input Options: Modify parameters such as revenue growth rates, profit margins, discount rates, tax obligations, and capital investments.
- Adaptive Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value reflecting your customized inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive Interface: Designed to be straightforward and accessible for both industry experts and novices.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Meritage Homes Corporation (MTH) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Meritage Homes Corporation (MTH)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Meritage Homes Corporation (MTH)?
- Accurate Data: Utilize real financials from Meritage Homes for trustworthy valuation outcomes.
- Customizable: Modify essential factors such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the effort of starting from square one.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the housing sector.
- User-Friendly: Simple layout and clear instructions ensure accessibility for all users.
Who Should Use This Product?
- Real Estate Students: Understand home valuation methods and apply them with current market data.
- Researchers: Integrate industry-specific models into academic studies or analyses.
- Homebuyers: Evaluate your investment decisions and analyze the housing market trends for Meritage Homes Corporation (MTH).
- Market Analysts: Enhance your analysis process with a customizable financial model tailored for homebuilders.
- Real Estate Investors: Discover how large home construction firms like Meritage Homes Corporation (MTH) are evaluated in the market.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Meritage Homes Corporation (MTH) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Meritage Homes Corporation (MTH).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.
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.