National Research Corporation (NRC) DCF Valuation

National Research Corporation (NRC) DCF Valuation

US | Healthcare | Medical - Healthcare Information Services | NASDAQ
National Research Corporation (NRC) DCF Valuation
  • ✓ 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

National Research Corporation (NRC) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Enhance your investment strategies with the (NRC) DCF Calculator! Dive into authentic National Research Corporation financial data, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of (NRC).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 128.0 133.3 148.0 151.6 148.6 154.4 160.4 166.7 173.2 179.9
Revenue Growth, % 0 4.14 11.01 2.44 -1.97 3.91 3.91 3.91 3.91 3.91
EBITDA 48.1 50.8 56.7 51.8 46.0 55.3 57.5 59.7 62.1 64.5
EBITDA, % 37.62 38.1 38.3 34.2 30.95 35.83 35.83 35.83 35.83 35.83
Depreciation 5.5 7.5 6.4 5.3 5.9 6.7 7.0 7.2 7.5 7.8
Depreciation, % 4.33 5.63 4.31 3.48 3.97 4.34 4.34 4.34 4.34 4.34
EBIT 42.6 43.3 50.3 46.6 40.1 48.6 50.5 52.5 54.5 56.7
EBIT, % 33.29 32.47 33.99 30.72 26.98 31.49 31.49 31.49 31.49 31.49
Total Cash 13.5 34.7 54.4 25.0 6.7 29.1 30.3 31.4 32.7 33.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 11.7 14.2 13.8 14.6 12.5
Account Receivables, % 9.17 10.68 9.35 9.61 8.39
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.000000781 0 0.000000676 0 0 0.000000291 0.000000291 0.000000291 0.000000291 0.000000291
Accounts Payable 1.3 1.1 1.9 1.2 1.3 1.5 1.5 1.6 1.7 1.7
Accounts Payable, % 0.99936 0.8216 1.31 0.76071 0.87562 0.95411 0.95411 0.95411 0.95411 0.95411
Capital Expenditure -4.7 -4.0 -5.5 -9.8 -15.8 -8.5 -8.8 -9.2 -9.5 -9.9
Capital Expenditure, % -3.64 -2.99 -3.73 -6.49 -10.62 -5.49 -5.49 -5.49 -5.49 -5.49
Tax Rate, % 22.5 22.5 22.5 22.5 22.5 22.5 22.5 22.5 22.5 22.5
EBITAT 34.1 38.9 38.8 34.6 31.1 38.8 40.3 41.8 43.5 45.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 24.5 39.7 40.9 28.5 23.4 35.1 37.9 39.4 40.9 42.5
WACC, % 6.68 6.71 6.67 6.66 6.67 6.68 6.68 6.68 6.68 6.68
PV UFCF
SUM PV UFCF 161.0
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 43
Terminal Value 692
Present Terminal Value 501
Enterprise Value 662
Net Debt 32
Equity Value 630
Diluted Shares Outstanding, MM 25
Equity Value Per Share 25.52

What You Will Get

  • Real NRC 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 NRC’s future performance.
  • User-Friendly Design: Designed for professionals while remaining easy to use for newcomers.

Key Features

  • Comprehensive NRC Data: Pre-loaded with National Research Corporation’s historical performance metrics and future forecasts.
  • Customizable Assumptions: Modify growth rates, profit margins, discount rates, tax assumptions, and capital investments.
  • Interactive Valuation Framework: Real-time updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • User-Centric Interface: Intuitive, organized, and suitable for both seasoned professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered NRC data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for NRC’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for National Research Corporation (NRC)?

  • Reliable Data: Utilize authentic National Research Corporation financials for trustworthy valuation outcomes.
  • Tailorable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Efficient: Built-in calculations save you from the hassle of starting from the ground up.
  • Expert-Level Tool: Crafted for investors, analysts, and consultants focused on NRC.
  • Easy to Use: User-friendly design and guided instructions ensure accessibility for everyone.

Who Should Use This Product?

  • Investors: Accurately assess National Research Corporation’s (NRC) fair value prior to investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to NRC.
  • Consultants: Easily customize the template for valuation reports tailored to NRC clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading research firms.
  • Educators: Employ it as a teaching resource to illustrate valuation methodologies relevant to NRC.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for National Research Corporation (NRC).
  • Real-World Data: Historical and projected financials for NRC preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into NRC's performance.
  • Key Ratios: Integrated analysis for evaluating profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Visualizations including charts and tables for clear, actionable findings.

No products were found matching.