|
Spartannash Company (SPTN) 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
SpartanNash Company (SPTN) Bundle
Simplifiez l'évaluation Spartannash Company (SPTN) avec cette calculatrice DCF personnalisable! Doté de Real Spartannash Company (SPTN) Financials and Adjustable Forecast Intarts, vous pouvez tester les scénarios et découvrir la juste valeur de la Spartannash Company (SPTN) en minutes.
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 | 8,536.1 | 9,348.5 | 8,931.0 | 9,643.1 | 7,484.0 | 7,308.8 | 7,137.7 | 6,970.6 | 6,807.4 | 6,648.0 |
| Revenue Growth, % | 0 | 9.52 | -4.47 | 7.97 | -22.39 | -2.34 | -2.34 | -2.34 | -2.34 | -2.34 |
| EBITDA | 52.9 | 128.6 | 116.1 | 70.9 | 83.2 | 75.2 | 73.4 | 71.7 | 70.0 | 68.4 |
| EBITDA, % | 0.62018 | 1.38 | 1.3 | 0.73476 | 1.11 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 |
| Depreciation | 90.6 | 89.9 | 92.7 | 94.2 | .2 | 59.1 | 57.7 | 56.3 | 55.0 | 53.7 |
| Depreciation, % | 1.06 | 0.9614 | 1.04 | 0.97666 | 0.00224338 | 0.80794 | 0.80794 | 0.80794 | 0.80794 | 0.80794 |
| EBIT | -37.7 | 38.7 | 23.4 | -23.3 | 83.0 | 16.1 | 15.7 | 15.4 | 15.0 | 14.7 |
| EBIT, % | -0.44116 | 0.41424 | 0.26191 | -0.24189 | 1.11 | 0.22043 | 0.22043 | 0.22043 | 0.22043 | 0.22043 |
| Total Cash | 24.2 | 19.9 | 10.7 | 29.1 | 18.0 | 16.9 | 16.5 | 16.1 | 15.8 | 15.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 345.3 | 357.6 | 361.7 | 404.0 | 421.9 | 317.9 | 310.4 | 303.2 | 296.1 | 289.1 |
| Account Receivables, % | 4.05 | 3.82 | 4.05 | 4.19 | 5.64 | 4.35 | 4.35 | 4.35 | 4.35 | 4.35 |
| Inventories | 537.2 | 541.8 | 522.3 | 571.1 | 575.2 | 461.1 | 450.3 | 439.8 | 429.5 | 419.4 |
| Inventories, % | 6.29 | 5.8 | 5.85 | 5.92 | 7.69 | 6.31 | 6.31 | 6.31 | 6.31 | 6.31 |
| Accounts Payable | 405.4 | 464.8 | 447.5 | 487.2 | 473.4 | 381.7 | 372.7 | 364.0 | 355.5 | 347.1 |
| Accounts Payable, % | 4.75 | 4.97 | 5.01 | 5.05 | 6.33 | 5.22 | 5.22 | 5.22 | 5.22 | 5.22 |
| Capital Expenditure | -74.8 | -67.3 | -79.4 | -97.3 | .0 | -51.1 | -49.9 | -48.7 | -47.6 | -46.5 |
| Capital Expenditure, % | -0.87646 | -0.71988 | -0.88934 | -1.01 | 0 | -0.6989 | -0.6989 | -0.6989 | -0.6989 | -0.6989 |
| Tax Rate, % | 24.4 | 24.4 | 24.4 | 24.4 | 24.4 | 24.4 | 24.4 | 24.4 | 24.4 | 24.4 |
| EBITAT | -60.5 | 34.4 | 17.5 | -17.2 | 62.8 | 13.3 | 13.0 | 12.7 | 12.4 | 12.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -521.9 | 99.6 | 28.8 | -71.6 | 27.1 | 147.6 | 30.1 | 29.4 | 28.7 | 28.0 |
| WACC, % | 5.29 | 5.04 | 4.71 | 4.68 | 4.73 | 4.89 | 4.89 | 4.89 | 4.89 | 4.89 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 239.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 29 | |||||||||
| Terminal Value | 990 | |||||||||
| Present Terminal Value | 779 | |||||||||
| Enterprise Value | 1,019 | |||||||||
| Net Debt | 848 | |||||||||
| Equity Value | 171 | |||||||||
| Diluted Shares Outstanding, MM | 35 | |||||||||
| Equity Value Per Share | 4.89 |
What You Will Get
- Real SpartanNash Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on SpartanNash's fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- Customizable Financial Metrics: Adjust essential variables such as revenue growth, operating margin, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and other key metrics.
- High Precision Analysis: Leverages SpartanNash's actual financial data for accurate valuation results.
- Effortless Scenario Testing: Easily explore various assumptions and assess different outcomes.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download: Obtain the comprehensive Excel file featuring SpartanNash Company’s (SPTN) financial data.
- Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC as per your analysis.
- Update Automatically: Enjoy real-time updates for intrinsic value and NPV calculations.
- Test Scenarios: Develop various projections and instantly compare different outcomes.
- Make Decisions: Leverage the valuation results to inform your investment strategy.
Why Choose SpartanNash Company (SPTN)?
- Streamline Your Operations: Our solutions are ready to implement, saving you time and effort.
- Enhance Accuracy: Dependable data and methodologies minimize errors in your assessments.
- Completely Customizable: Adjust our offerings to fit your specific needs and forecasts.
- User-Friendly: Intuitive interfaces and clear visuals simplify the analysis process.
- Endorsed by Industry Leaders: Crafted for professionals who prioritize accuracy and efficiency.
Who Should Use This Product?
- Finance Students: Explore market strategies and apply them to real-world data using SpartanNash Company (SPTN).
- Academics: Integrate industry-specific models into your lectures or research focused on SpartanNash Company (SPTN).
- Investors: Evaluate your investment strategies and analyze the financial performance of SpartanNash Company (SPTN).
- Analysts: Enhance your analysis process with a tailored, efficient DCF model for SpartanNash Company (SPTN).
- Small Business Owners: Understand how large corporations like SpartanNash Company (SPTN) are evaluated in the market.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled SpartanNash Company (SPTN) 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 SpartanNash Company (SPTN).
- 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.