|
Spectrum Brands Holdings, Inc. (SPB) DCF Valuation
US | Consumer Defensive | Household & Personal Products | 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
Spectrum Brands Holdings, Inc. (SPB) Bundle
Evaluate Spectrum Brands Holdings, Inc. (SPB) financial outlook like an expert! This (SPB) DCF Calculator provides pre-filled financial data and allows you full control to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.
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 | 3,964.2 | 2,998.1 | 3,132.5 | 2,918.8 | 2,963.9 | 2,777.4 | 2,602.7 | 2,439.0 | 2,285.5 | 2,141.7 |
| Revenue Growth, % | 0 | -24.37 | 4.48 | -6.82 | 1.55 | -6.29 | -6.29 | -6.29 | -6.29 | -6.29 |
| EBITDA | 244.1 | 253.4 | 166.9 | -72.0 | 323.9 | 157.8 | 147.8 | 138.5 | 129.8 | 121.6 |
| EBITDA, % | 6.16 | 8.45 | 5.33 | -2.47 | 10.93 | 5.68 | 5.68 | 5.68 | 5.68 | 5.68 |
| Depreciation | 114.6 | 117.0 | 99.3 | 91.2 | 101.8 | 91.8 | 86.0 | 80.6 | 75.5 | 70.8 |
| Depreciation, % | 2.89 | 3.9 | 3.17 | 3.12 | 3.43 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 |
| EBIT | 129.5 | 136.4 | 67.6 | -163.2 | 222.1 | 66.0 | 61.8 | 57.9 | 54.3 | 50.9 |
| EBIT, % | 3.27 | 4.55 | 2.16 | -5.59 | 7.49 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 |
| Total Cash | 531.6 | 187.9 | 243.7 | 1,857.2 | 368.9 | 575.1 | 538.9 | 505.0 | 473.3 | 443.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 299.8 | 312.1 | 343.1 | 561.6 | 706.1 | 399.9 | 374.7 | 351.2 | 329.1 | 308.4 |
| Account Receivables, % | 7.56 | 10.41 | 10.95 | 19.24 | 23.82 | 14.4 | 14.4 | 14.4 | 14.4 | 14.4 |
| Inventories | 557.7 | 562.8 | 780.6 | 462.8 | 462.1 | 495.5 | 464.4 | 435.1 | 407.8 | 382.1 |
| Inventories, % | 14.07 | 18.77 | 24.92 | 15.86 | 15.59 | 17.84 | 17.84 | 17.84 | 17.84 | 17.84 |
| Accounts Payable | 362.5 | 388.6 | 453.1 | 396.6 | 397.3 | 353.1 | 330.9 | 310.1 | 290.5 | 272.3 |
| Accounts Payable, % | 9.14 | 12.96 | 14.46 | 13.59 | 13.4 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 |
| Capital Expenditure | -61.0 | -43.6 | -64.0 | -59.0 | -44.0 | -47.4 | -44.5 | -41.7 | -39.0 | -36.6 |
| Capital Expenditure, % | -1.54 | -1.45 | -2.04 | -2.02 | -1.48 | -1.71 | -1.71 | -1.71 | -1.71 | -1.71 |
| Tax Rate, % | 23.72 | 23.72 | 23.72 | 23.72 | 23.72 | 23.72 | 23.72 | 23.72 | 23.72 | 23.72 |
| EBITAT | 81.5 | -188.0 | 57.6 | 1,013.1 | 169.4 | 29.6 | 27.8 | 26.0 | 24.4 | 22.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -359.9 | -105.9 | -91.4 | 1,088.1 | 84.1 | 302.5 | 103.4 | 96.9 | 90.8 | 85.1 |
| WACC, % | 9.34 | 8.19 | 9.75 | 8.19 | 9.58 | 9.01 | 9.01 | 9.01 | 9.01 | 9.01 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 558.9 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 88 | |||||||||
| Terminal Value | 1,458 | |||||||||
| Present Terminal Value | 947 | |||||||||
| Enterprise Value | 1,506 | |||||||||
| Net Debt | 270 | |||||||||
| Equity Value | 1,237 | |||||||||
| Diluted Shares Outstanding, MM | 31 | |||||||||
| Equity Value Per Share | 40.55 |
What You Will Get
- Comprehensive SPB Financials: Access to historical and forecasted data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to project Spectrum Brands' future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Comprehensive Spectrum Financials: Gain access to precise pre-loaded historical data and future forecasts for Spectrum Brands Holdings, Inc. (SPB).
- Adjustable Forecast Parameters: Modify yellow-highlighted cells such as WACC, growth rates, and profit margins to tailor your analysis.
- Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: Utilize easy-to-read charts and summaries to effectively visualize your valuation outcomes.
- Designed for All Skill Levels: An intuitive layout crafted for investors, CFOs, and consultants, whether seasoned or new to the field.
How It Works
- Download the Template: Gain immediate access to the Excel-based SPB DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates Spectrum Brands' intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential valuation variations.
- Analyze and Decide: Utilize the findings to inform your investment or financial analysis.
Why Choose This Calculator for Spectrum Brands Holdings, Inc. (SPB)?
- Accurate Data: Real Spectrum Brands financials ensure reliable valuation results.
- Customizable: Adjust key parameters like growth rates, WACC, and tax rates to fit your projections.
- Time-Saving: Pre-built calculations save you the hassle of starting from scratch.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the consumer goods sector.
- User-Friendly: Intuitive design and step-by-step guidance make it accessible for all users.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Spectrum Brands Holdings, Inc. (SPB) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Spectrum Brands Holdings, Inc. (SPB).
- Consultants: Deliver professional valuation insights regarding Spectrum Brands Holdings, Inc. (SPB) to clients quickly and accurately.
- Business Owners: Understand how companies like Spectrum Brands Holdings, Inc. (SPB) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Spectrum Brands Holdings, Inc. (SPB).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Spectrum Brands Holdings, Inc. (SPB) 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 Spectrum Brands Holdings, Inc. (SPB).
- 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.