|
Cohen & Steers, Inc. (CNS) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Cohen & Steers, Inc. (CNS) Bundle
Gain insight into your Cohen & Steers, Inc. (CNS) valuation analysis using our state-of-the-art DCF Calculator! This Excel template comes preloaded with real CNS data, enabling you to adjust forecasts and assumptions to accurately determine the intrinsic value of Cohen & Steers, Inc.
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 | 427.5 | 583.8 | 566.9 | 489.6 | 517.4 | 550.7 | 586.0 | 623.7 | 663.8 | 706.4 |
| Revenue Growth, % | 0 | 36.56 | -2.9 | -13.63 | 5.67 | 6.43 | 6.43 | 6.43 | 6.43 | 6.43 |
| EBITDA | 114.7 | 279.3 | 240.2 | 198.7 | 203.4 | 216.9 | 230.8 | 245.7 | 261.4 | 278.2 |
| EBITDA, % | 26.83 | 47.84 | 42.37 | 40.59 | 39.31 | 39.39 | 39.39 | 39.39 | 39.39 | 39.39 |
| Depreciation | 331.2 | 313.1 | 383.2 | 19.6 | 11.2 | 225.6 | 240.1 | 255.5 | 272.0 | 289.4 |
| Depreciation, % | 77.47 | 53.62 | 67.6 | 4.01 | 2.16 | 40.97 | 40.97 | 40.97 | 40.97 | 40.97 |
| EBIT | -216.5 | -33.8 | -143.0 | 179.1 | 192.2 | -8.7 | -9.3 | -9.9 | -10.5 | -11.2 |
| EBIT, % | -50.64 | -5.78 | -25.22 | 36.58 | 37.15 | -1.58 | -1.58 | -1.58 | -1.58 | -1.58 |
| Total Cash | 41.2 | 184.4 | 262.7 | 265.4 | 309.9 | 222.1 | 236.4 | 251.6 | 267.7 | 284.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 74.8 | 87.7 | 72.3 | 73.6 | 74.4 | 82.2 | 87.5 | 93.1 | 99.1 | 105.5 |
| Account Receivables, % | 17.5 | 15.01 | 12.75 | 15.02 | 14.38 | 14.93 | 14.93 | 14.93 | 14.93 | 14.93 |
| Inventories | -18.7 | -23.7 | -15.3 | .0 | .0 | -12.3 | -13.0 | -13.9 | -14.8 | -15.7 |
| Inventories, % | -4.37 | -4.06 | -2.7 | 0 | 0 | -2.23 | -2.23 | -2.23 | -2.23 | -2.23 |
| Accounts Payable | 7.7 | 10.2 | 8.4 | 10.1 | 8.5 | 9.6 | 10.3 | 10.9 | 11.6 | 12.4 |
| Accounts Payable, % | 1.81 | 1.74 | 1.49 | 2.07 | 1.64 | 1.75 | 1.75 | 1.75 | 1.75 | 1.75 |
| Capital Expenditure | -2.5 | -2.7 | -4.2 | -57.0 | -11.7 | -17.3 | -18.4 | -19.6 | -20.8 | -22.2 |
| Capital Expenditure, % | -0.58521 | -0.46161 | -0.74492 | -11.64 | -2.25 | -3.14 | -3.14 | -3.14 | -3.14 | -3.14 |
| Tax Rate, % | 27.81 | 27.81 | 27.81 | 27.81 | 27.81 | 27.81 | 27.81 | 27.81 | 27.81 | 27.81 |
| EBITAT | -177.6 | -25.3 | -124.2 | 128.2 | 138.8 | -6.8 | -7.2 | -7.7 | -8.2 | -8.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 102.8 | 279.7 | 260.0 | 76.0 | 135.8 | 207.2 | 210.7 | 224.2 | 238.6 | 253.9 |
| WACC, % | 10.66 | 10.65 | 10.67 | 10.65 | 10.65 | 10.66 | 10.66 | 10.66 | 10.66 | 10.66 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 836.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 259 | |||||||||
| Terminal Value | 2,992 | |||||||||
| Present Terminal Value | 1,803 | |||||||||
| Enterprise Value | 2,640 | |||||||||
| Net Debt | -42 | |||||||||
| Equity Value | 2,682 | |||||||||
| Diluted Shares Outstanding, MM | 51 | |||||||||
| Equity Value Per Share | 52.65 |
What You Will Get
- Real Cohen & Steers Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Cohen & Steers, Inc. (CNS).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Cohen & Steers, Inc. (CNS).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Cohen & Steers, Inc.'s (CNS) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Cohen & Steers, Inc. (CNS).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Cohen & Steers, Inc. (CNS).
Key Features
- Comprehensive Historical Data: Access Cohen & Steers, Inc.'s (CNS) past financial statements and projected forecasts.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
- Real-Time Valuation: Watch Cohen & Steers, Inc.'s (CNS) intrinsic value update instantly.
- Intuitive Visualizations: Interactive dashboard charts illustrate valuation outcomes and essential metrics.
- Designed for Precision: A reliable resource for analysts, investors, and finance professionals.
How It Works
- Download the Template: Gain immediate access to the Excel-based CNS DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model will automatically refresh to display Cohen & Steers' intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment or financial strategy.
Why Choose Cohen & Steers, Inc. (CNS) Calculator?
- Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses into a single platform.
- Customizable Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
- Detailed Insights: Automatically computes Cohen & Steers’ intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants.
Who Should Use This Product?
- Investors: Evaluate Cohen & Steers' valuation before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
- Asset Managers: Understand how leading firms like Cohen & Steers are appraised in the market.
- Consultants: Provide comprehensive valuation analyses for clients in the asset management sector.
- Students and Educators: Utilize real market data to learn and instruct on valuation principles.
What the Template Contains
- Pre-Filled Data: Includes Cohen & Steers, Inc.'s (CNS) 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 Cohen & Steers, Inc.'s (CNS) 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.