The Buckle, Inc. (BKE) DCF Valuation

The Buckle, Inc. (BKE) DCF Valuation

US | Consumer Cyclical | Apparel - Retail | NYSE
The Buckle, Inc. (BKE) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

The Buckle, Inc. (BKE) Bundle

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

TOTAL:

Designed for accuracy, our (BKE) DCF Calculator allows you to evaluate The Buckle, Inc. valuation using real-world financial data, offering complete flexibility to modify all essential parameters for improved projections.


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 900.3 901.3 1,294.6 1,345.2 1,261.1 1,391.7 1,535.7 1,694.7 1,870.2 2,063.8
Revenue Growth, % 0 0.11375 43.64 3.91 -6.25 10.35 10.35 10.35 10.35 10.35
EBITDA 155.3 188.9 354.2 347.0 291.9 318.7 351.7 388.1 428.3 472.6
EBITDA, % 17.25 20.96 27.36 25.79 23.15 22.9 22.9 22.9 22.9 22.9
Depreciation 23.8 20.9 18.7 18.9 20.8 26.3 29.0 32.0 35.4 39.0
Depreciation, % 2.64 2.31 1.44 1.4 1.65 1.89 1.89 1.89 1.89 1.89
EBIT 131.5 168.0 335.5 328.1 271.1 292.4 322.7 356.1 392.9 433.6
EBIT, % 14.61 18.64 25.92 24.39 21.49 21.01 21.01 21.01 21.01 21.01
Total Cash 233.5 322.1 266.9 273.1 290.4 349.7 385.9 425.8 469.9 518.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3.1 2.8 12.1 12.6 8.7
Account Receivables, % 0.34835 0.31322 0.93364 0.94024 0.68963
Inventories 121.3 101.1 102.1 125.1 126.3 144.4 159.4 175.9 194.1 214.2
Inventories, % 13.47 11.21 7.89 9.3 10.01 10.38 10.38 10.38 10.38 10.38
Accounts Payable 26.5 43.4 60.0 44.8 46.0 53.9 59.5 65.6 72.4 79.9
Accounts Payable, % 2.94 4.82 4.63 3.33 3.64 3.87 3.87 3.87 3.87 3.87
Capital Expenditure -7.3 -7.7 -19.1 -30.4 -37.3 -23.2 -25.6 -28.3 -31.2 -34.5
Capital Expenditure, % -0.81333 -0.84957 -1.48 -2.26 -2.96 -1.67 -1.67 -1.67 -1.67 -1.67
Tax Rate, % 23.96 23.96 23.96 23.96 23.96 23.96 23.96 23.96 23.96 23.96
EBITAT 99.7 127.9 253.1 249.4 206.1 221.9 244.9 270.2 298.2 329.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 18.3 178.5 259.0 199.1 193.6 214.5 238.0 262.6 289.8 319.8
WACC, % 8.28 8.29 8.28 8.29 8.29 8.28 8.28 8.28 8.28 8.28
PV UFCF
SUM PV UFCF 1,033.4
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 321
Terminal Value 4,128
Present Terminal Value 2,773
Enterprise Value 3,806
Net Debt 47
Equity Value 3,759
Diluted Shares Outstanding, MM 50
Equity Value Per Share 75.25

What You Will Get

  • Real Buckle Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for The Buckle, Inc. (BKE).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis needs.
  • Instant Valuation Updates: Automatic recalculations to assess the impact of changes on The Buckle, Inc.'s (BKE) fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections tailored to The Buckle, Inc. (BKE).
  • Time-Saving and Accurate: Avoid the hassle of building models from scratch while ensuring precision and flexibility in your analysis.

Key Features

  • Comprehensive DCF Model: Features detailed unlevered and levered DCF valuation frameworks tailored for The Buckle, Inc. (BKE).
  • WACC Tool: Pre-configured Weighted Average Cost of Capital calculator with adjustable parameters.
  • Customizable Forecast Variables: Adjust growth projections, capital investments, and discount rates as needed.
  • Integrated Financial Metrics: Evaluate profitability, leverage, and efficiency ratios specific to The Buckle, Inc. (BKE).
  • Visual Dashboard and Graphs: Graphical representations provide a clear overview of essential valuation indicators for straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template featuring The Buckle, Inc. (BKE) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the key performance indicators.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the updated results, including The Buckle, Inc.'s (BKE) intrinsic value.
  • Step 5: Use the outputs to make well-informed investment choices or create detailed reports.

Why Choose The Buckle, Inc. (BKE) Calculator?

  • Accuracy: Utilizes genuine Buckle financial data to ensure precision.
  • Flexibility: Allows users the freedom to test and adjust inputs as needed.
  • Time-Saving: Eliminate the complexities of creating a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Designed for ease of use, accommodating those without extensive financial modeling skills.

Who Should Use The Buckle, Inc. (BKE) Products?

  • Fashion Retail Investors: Make informed decisions with insights from a leading retail brand.
  • Market Analysts: Utilize comprehensive data to evaluate trends in the apparel industry.
  • Brand Consultants: Adapt our offerings for impactful client presentations or marketing strategies.
  • Fashion Enthusiasts: Enhance your knowledge of retail dynamics through practical examples.
  • Educators and Students: Employ our resources as a hands-on learning tool in business and fashion courses.

What the Template Contains

  • Pre-Filled Data: Features The Buckle, Inc.'s historical financials and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model with automated calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using custom inputs.
  • Key Financial Ratios: Evaluate The Buckle, Inc.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visuals and tables summarizing essential valuation outcomes.


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.

No products were found matching.