|
Post Holdings, Inc. (Post) Évaluation DCF
US | Consumer Defensive | Packaged Foods | NYSE
|
- ✓ 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
Post Holdings, Inc. (POST) Bundle
Conçu pour la précision, notre calculatrice (post) DCF vous permet d'évaluer l'évaluation de Post Holdings, Inc. en utilisant des données financières réelles, offrant une flexibilité complète pour modifier tous les paramètres essentiels pour des projections améliorées.
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 | 5,698.7 | 6,226.7 | 5,851.2 | 6,991.0 | 7,922.7 | 8,636.6 | 9,414.8 | 10,263.1 | 11,187.8 | 12,195.9 |
| Revenue Growth, % | 0 | 9.27 | -6.03 | 19.48 | 13.33 | 9.01 | 9.01 | 9.01 | 9.01 | 9.01 |
| EBITDA | 810.7 | 851.4 | 830.1 | 1,099.1 | 1,265.5 | 1,274.4 | 1,389.3 | 1,514.4 | 1,650.9 | 1,799.6 |
| EBITDA, % | 14.23 | 13.67 | 14.19 | 15.72 | 15.97 | 14.76 | 14.76 | 14.76 | 14.76 | 14.76 |
| Depreciation | 369.9 | 366.5 | 380.2 | 407.1 | 476.9 | 530.6 | 578.4 | 630.5 | 687.3 | 749.2 |
| Depreciation, % | 6.49 | 5.89 | 6.5 | 5.82 | 6.02 | 6.14 | 6.14 | 6.14 | 6.14 | 6.14 |
| EBIT | 440.8 | 484.9 | 449.9 | 692.0 | 788.6 | 743.8 | 810.9 | 883.9 | 963.6 | 1,050.4 |
| EBIT, % | 7.74 | 7.79 | 7.69 | 9.9 | 9.95 | 8.61 | 8.61 | 8.61 | 8.61 | 8.61 |
| Total Cash | 1,187.9 | 817.1 | 681.3 | 103.9 | 787.4 | 985.2 | 1,074.0 | 1,170.7 | 1,276.2 | 1,391.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 441.6 | 372.6 | 544.2 | 512.4 | 582.9 | 651.6 | 710.3 | 774.3 | 844.0 | 920.1 |
| Account Receivables, % | 7.75 | 5.98 | 9.3 | 7.33 | 7.36 | 7.54 | 7.54 | 7.54 | 7.54 | 7.54 |
| Inventories | 599.4 | 594.5 | 549.1 | 789.9 | 754.2 | 868.3 | 946.5 | 1,031.8 | 1,124.8 | 1,226.1 |
| Inventories, % | 10.52 | 9.55 | 9.38 | 11.3 | 9.52 | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 |
| Accounts Payable | 339.8 | 384.2 | 452.7 | 368.8 | 458.2 | 534.2 | 582.4 | 634.8 | 692.0 | 754.4 |
| Accounts Payable, % | 5.96 | 6.17 | 7.74 | 5.28 | 5.78 | 6.19 | 6.19 | 6.19 | 6.19 | 6.19 |
| Capital Expenditure | -234.6 | -192.5 | -255.3 | -303.0 | -429.5 | -368.4 | -401.6 | -437.8 | -477.2 | -520.2 |
| Capital Expenditure, % | -4.12 | -3.09 | -4.36 | -4.33 | -5.42 | -4.27 | -4.27 | -4.27 | -4.27 | -4.27 |
| Tax Rate, % | 22.33 | 22.33 | 22.33 | 22.33 | 22.33 | 22.33 | 22.33 | 22.33 | 22.33 | 22.33 |
| EBITAT | 416.5 | 360.4 | 380.2 | 505.0 | 612.5 | 601.0 | 655.1 | 714.1 | 778.5 | 848.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -149.4 | 652.7 | 447.4 | 316.2 | 714.5 | 656.4 | 743.1 | 810.1 | 883.1 | 962.6 |
| WACC, % | 5.62 | 5.18 | 5.4 | 5.15 | 5.26 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,447.0 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 996 | |||||||||
| Terminal Value | 54,668 | |||||||||
| Present Terminal Value | 42,182 | |||||||||
| Enterprise Value | 45,629 | |||||||||
| Net Debt | 6,274 | |||||||||
| Equity Value | 39,355 | |||||||||
| Diluted Shares Outstanding, MM | 67 | |||||||||
| Equity Value Per Share | 588.26 |
What You Will Get
- Real POST Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Instant Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess Post Holdings’ future performance.
- User-Friendly Interface: Designed for professionals while remaining easy to navigate for newcomers.
Key Features
- Comprehensive Post Holdings Financials: Gain access to precise pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries for clear visualization of your valuation results.
- Designed for All Skill Levels: A straightforward, intuitive layout tailored for investors, CFOs, and consultants.
How It Works
- Step 1: Download the prebuilt Excel template featuring Post Holdings, Inc. (POST) 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 recalculated results, including Post Holdings, Inc. (POST)'s intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create comprehensive reports.
Why Choose This Calculator for Post Holdings, Inc. (POST)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Financial Data: Post Holdings' historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance simplifies the entire calculation process.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Post Holdings, Inc. (POST) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Post Holdings, Inc. (POST).
- Consultants: Deliver professional valuation insights regarding Post Holdings, Inc. (POST) to clients quickly and accurately.
- Business Owners: Understand how companies like Post Holdings, Inc. (POST) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Post Holdings, Inc. (POST).
What the Template Contains
- Pre-Filled Data: Includes Post Holdings, Inc.'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 Post Holdings, Inc.'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.