|
Bodycote plc (BOY.L) DCF Valuation
GB | Industrials | Industrial - Machinery | LSE
|
- ✓ 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
Bodycote plc (BOY.L) Bundle
Simplify Bodycote plc (BOYL) valuation with this customizable DCF Calculator! Featuring real Bodycote plc (BOYL) financials and adjustable forecast inputs, you can test scenarios and uncover Bodycote plc (BOYL) fair value in 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 | 719.7 | 598.0 | 615.8 | 743.6 | 802.5 | 832.1 | 862.7 | 894.5 | 927.5 | 961.7 |
| Revenue Growth, % | 0 | -16.91 | 2.98 | 20.75 | 7.92 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 |
| EBITDA | 212.7 | 97.0 | 167.7 | 186.6 | 201.7 | 205.1 | 212.6 | 220.5 | 228.6 | 237.0 |
| EBITDA, % | 29.55 | 16.22 | 27.23 | 25.09 | 25.13 | 24.65 | 24.65 | 24.65 | 24.65 | 24.65 |
| Depreciation | 84.2 | 91.9 | 83.7 | 84.3 | 82.1 | 103.6 | 107.4 | 111.3 | 115.4 | 119.7 |
| Depreciation, % | 11.7 | 15.37 | 13.59 | 11.34 | 10.23 | 12.45 | 12.45 | 12.45 | 12.45 | 12.45 |
| EBIT | 128.5 | 5.1 | 84.0 | 102.3 | 119.6 | 101.5 | 105.3 | 109.1 | 113.2 | 117.3 |
| EBIT, % | 17.85 | 0.85284 | 13.64 | 13.76 | 14.9 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 |
| Total Cash | 22.0 | 30.7 | 39.3 | 37.2 | 45.2 | 41.9 | 43.5 | 45.1 | 46.8 | 48.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 149.4 | 93.2 | 100.1 | 132.9 | 128.0 | 143.8 | 149.1 | 154.6 | 160.3 | 166.2 |
| Account Receivables, % | 20.76 | 15.59 | 16.26 | 17.87 | 15.95 | 17.28 | 17.28 | 17.28 | 17.28 | 17.28 |
| Inventories | 14.8 | 15.8 | 19.3 | 27.8 | 29.5 | 25.4 | 26.3 | 27.3 | 28.3 | 29.3 |
| Inventories, % | 2.06 | 2.64 | 3.13 | 3.74 | 3.68 | 3.05 | 3.05 | 3.05 | 3.05 | 3.05 |
| Accounts Payable | 31.3 | 28.3 | 70.5 | 30.8 | 20.8 | 45.4 | 47.0 | 48.8 | 50.6 | 52.4 |
| Accounts Payable, % | 4.35 | 4.73 | 11.45 | 4.14 | 2.59 | 5.45 | 5.45 | 5.45 | 5.45 | 5.45 |
| Capital Expenditure | -78.7 | -59.9 | -52.0 | -67.0 | -82.4 | -81.0 | -84.0 | -87.1 | -90.3 | -93.6 |
| Capital Expenditure, % | -10.94 | -10.02 | -8.44 | -9.01 | -10.27 | -9.73 | -9.73 | -9.73 | -9.73 | -9.73 |
| Tax Rate, % | 23.37 | 23.37 | 23.37 | 23.37 | 23.37 | 23.37 | 23.37 | 23.37 | 23.37 | 23.37 |
| EBITAT | 97.3 | -1.4 | 64.5 | 79.1 | 91.7 | 62.2 | 64.5 | 66.9 | 69.4 | 71.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -30.1 | 82.8 | 128.0 | 15.4 | 84.6 | 97.7 | 83.3 | 86.4 | 89.6 | 92.9 |
| WACC, % | 9.46 | 9.02 | 9.47 | 9.47 | 9.47 | 9.38 | 9.38 | 9.38 | 9.38 | 9.38 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 346.9 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 96 | |||||||||
| Terminal Value | 1,501 | |||||||||
| Present Terminal Value | 959 | |||||||||
| Enterprise Value | 1,306 | |||||||||
| Net Debt | 52 | |||||||||
| Equity Value | 1,254 | |||||||||
| Diluted Shares Outstanding, MM | 191 | |||||||||
| Equity Value Per Share | 656.92 |
What You Will Gain
- Pre-Configured Financial Model: Bodycote plc’s (BOYL) actual financial data allows for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential parameters.
- Real-Time Calculations: Automatic updates provide instant feedback as you adjust inputs.
- Professional-Grade Template: A polished Excel file crafted for top-tier valuation work.
- Flexible and Reusable: Designed for adaptability, facilitating ongoing use for thorough forecasts.
Key Features
- Advanced DCF Calculator: Features comprehensive unlevered and levered DCF valuation models tailored for Bodycote plc (BOYL).
- WACC Calculator: Provides a pre-constructed Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Easily alter growth projections, capital expenditures, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Bodycote plc (BOYL).
- Dashboard and Visualizations: Graphical representations summarize crucial valuation metrics for straightforward analysis.
How It Functions
- 1. Access the Template: Download and open the Excel file featuring Bodycote plc's (BOYL) preloaded data.
- 2. Modify Assumptions: Adjust key parameters, such as growth rates, WACC, and capital expenditures.
- 3. Instantly View Results: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Examine various forecasts to evaluate different valuation outcomes.
- 5. Utilize with Assurance: Share expert valuation insights to bolster your decision-making process.
Why Choose This Calculator for Bodycote plc (BOYL)?
- All-in-One Tool: Combines DCF, WACC, and financial ratio analyses for comprehensive evaluation.
- Flexible Inputs: Easily modify yellow-highlighted cells to explore different scenarios.
- In-Depth Analysis: Automatically computes Bodycote's intrinsic value and Net Present Value.
- Preloaded Information: Contains historical and projected data for precise initial calculations.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants focused on Bodycote plc (BOYL).
Who Should Consider Using Bodycote plc (BOYL)?
- Engineering Students: Discover thermal processing methods and apply them to real-world scenarios.
- Researchers: Integrate industry-standard practices into your academic studies or projects.
- Investors: Evaluate your investment strategies and assess the valuation potential of Bodycote plc (BOYL).
- Market Analysts: Enhance your analysis with a tailored, ready-to-use thermal processing model.
- Manufacturers: Learn how global corporations like Bodycote plc (BOYL) approach quality assurance and operational efficiencies.
Contents of the Template
- Pre-Filled Data: Contains Bodycote plc’s historical financial information and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for determining WACC based on your custom inputs.
- Key Financial Ratios: Evaluate Bodycote plc’s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visual representations and tables that summarize key valuation findings.
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.