Floor & Decor Holdings, Inc. (FND) DCF Valuation

Floor & Decor Holdings, Inc. (FND) DCF Valuation

US | Consumer Cyclical | Home Improvement | NYSE
Floor & Decor Holdings, Inc. (FND) 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

Floor & Decor Holdings, Inc. (FND) Bundle

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

TOTAL:

Evaluate the financial outlook of Floor & Decor Holdings, Inc. (FND) with expert precision! This (FND) DCF Calculator comes with pre-filled financial data and offers full flexibility to modify revenue growth, WACC, margins, and other crucial 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 2,425.8 3,433.5 4,264.5 4,413.9 4,455.8 5,237.7 6,156.9 7,237.4 8,507.5 10,000.4
Revenue Growth, % 0 41.54 24.2 3.5 0.94896 17.55 17.55 17.55 17.55 17.55
EBITDA 306.2 457.2 551.8 523.3 256.2 591.7 695.5 817.6 961.1 1,129.7
EBITDA, % 12.62 13.32 12.94 11.86 5.75 11.3 11.3 11.3 11.3 11.3
Depreciation 91.6 118.2 155.0 201.9 .0 161.6 190.0 223.3 262.5 308.6
Depreciation, % 3.78 3.44 3.64 4.57 0 3.09 3.09 3.09 3.09 3.09
EBIT 214.6 339.0 396.8 321.4 256.2 430.1 505.5 594.2 698.5 821.1
EBIT, % 8.85 9.87 9.3 7.28 5.75 8.21 8.21 8.21 8.21 8.21
Total Cash 307.8 139.4 9.8 34.4 187.7 230.1 270.5 318.0 373.8 439.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 50.4 85.0 102.1 127.4 123.2
Account Receivables, % 2.08 2.47 2.39 2.89 2.77
Inventories 654.0 1,008.2 1,292.3 1,106.2 1,132.6 1,436.2 1,688.3 1,984.6 2,332.9 2,742.2
Inventories, % 26.96 29.36 30.3 25.06 25.42 27.42 27.42 27.42 27.42 27.42
Accounts Payable 417.9 661.9 590.9 679.3 794.9 875.6 1,029.3 1,209.9 1,422.2 1,671.8
Accounts Payable, % 17.23 19.28 13.86 15.39 17.84 16.72 16.72 16.72 16.72 16.72
Capital Expenditure -212.4 -407.7 -456.6 -547.6 -446.8 -563.3 -662.1 -778.3 -914.9 -1,075.5
Capital Expenditure, % -8.76 -11.87 -10.71 -12.41 -10.03 -10.75 -10.75 -10.75 -10.75 -10.75
Tax Rate, % 18.76 18.76 18.76 18.76 18.76 18.76 18.76 18.76 18.76 18.76
EBITAT 201.9 287.4 306.8 253.8 208.1 358.2 421.0 494.9 581.8 683.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -205.4 -146.8 -367.0 157.3 -145.4 -275.1 -172.7 -203.0 -238.6 -280.5
WACC, % 11.53 11.47 11.43 11.44 11.45 11.46 11.46 11.46 11.46 11.46
PV UFCF
SUM PV UFCF -850.0
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) -289
Terminal Value -3,413
Present Terminal Value -1,984
Enterprise Value -2,834
Net Debt 1,304
Equity Value -4,138
Diluted Shares Outstanding, MM 108
Equity Value Per Share -38.19

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to generate various scenarios.
  • Real-World Data: Floor & Decor’s financial data pre-loaded to accelerate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • 🔍 Real-Life FND Financials: Pre-filled historical and projected data for Floor & Decor Holdings, Inc. (FND).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Floor & Decor's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Floor & Decor's valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template with Floor & Decor's data included.
  • Step 2: Explore the pre-filled sheets and understand the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Floor & Decor's intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator for Floor & Decor Holdings, Inc. (FND)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Floor & Decor.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Floor & Decor’s intrinsic value and Net Present Value.
  • Data-Rich Environment: Comes with historical and projected data for reliable calculations.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focused on FND.

Who Should Use This Product?

  • Investors: Evaluate Floor & Decor's valuation prior to making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and validate financial forecasts.
  • Startup Founders: Discover the valuation strategies of established companies like Floor & Decor.
  • Consultants: Provide comprehensive valuation analyses for clients in the home improvement sector.
  • Students and Educators: Utilize current market data to learn and teach valuation principles.

What the Template Contains

  • Pre-Filled DCF Model: Floor & Decor Holdings, Inc.’s (FND) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Floor & Decor Holdings, Inc.’s (FND) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and 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.