Gencor Industries, Inc. (GENC) DCF Valuation

Gencor Industries, Inc. (GENC) DCF Valuation

US | Industrials | Agricultural - Machinery | AMEX
Gencor Industries, Inc. (GENC) 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

Gencor Industries, Inc. (GENC) Bundle

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

TOTAL: $121 $71

Designed for accuracy, our GENC DCF Calculator enables you to evaluate Gencor Industries, Inc. valuation using real-world financial data and complete flexibility to customize all key 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 81.3 77.4 85.3 103.5 105.1 112.5 120.4 128.9 138.0 147.7
Revenue Growth, % 0.00 -4.81 10.15 21.34 1.54 7.06 7.06 7.06 7.06 7.06
EBITDA 11.1 7.2 3.3 7.0 16.3 11.0 11.8 12.6 13.5 14.5
EBITDA, % 13.61 9.27 3.86 6.75 15.47 9.79 9.79 9.79 9.79 9.79
Depreciation 1.6 1.6 2.6 2.8 2.8 2.8 3.0 3.2 3.5 3.7
Depreciation, % 1.97 2.12 3.04 2.73 2.70 2.51 2.51 2.51 2.51 2.51
EBIT 9.5 5.5 .7 4.2 13.4 8.2 8.8 9.4 10.0 10.8
EBIT, % 11.64 7.15 0.82 4.03 12.78 7.28 7.28 7.28 7.28 7.28
Total Cash 115.6 125.1 118.2 98.9 101.3 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 15.4 8.4 4.5 5.1 4.0
Account Receivables, % 18.99 10.85 5.31 4.94 3.78
Inventories 25.4 27.1 41.9 55.8 71.5 53.4 57.2 61.2 65.5 70.1
Inventories, % 31.19 34.99 49.12 53.94 68.07 47.46 47.46 47.46 47.46 47.46
Accounts Payable 1.9 1.7 3.1 4.3 3.3 3.5 3.7 4.0 4.3 4.6
Accounts Payable, % 2.34 2.23 3.64 4.11 3.11 3.09 3.09 3.09 3.09 3.09
Capital Expenditure -2.1 -1.6 -2.7 -4.5 -2.7 -3.3 -3.6 -3.8 -4.1 -4.4
Capital Expenditure, % -2.59 -2.06 -3.12 -4.36 -2.61 -2.95 -2.95 -2.95 -2.95 -2.95
Tax Rate, % 21.05 16.36 14.29 78.57 21.64 30.38 30.38 30.38 30.38 30.38
EBITAT 7.5 4.6 .6 .9 10.5 5.7 6.1 6.5 7.0 7.5
Depreciation 1.6 1.6 2.6 2.8 2.8 2.8 3.0 3.2 3.5 3.7
Changes in Account Receivables -5.9 -0.7 -0.7 -0.8 -0.9
Changes in Inventories 18.1 -3.8 -4.0 -4.3 -4.6
Changes in Accounts Payable 0.2 0.2 0.3 0.3 0.3
Capital Expenditure -2.1 -1.6 -2.7 -4.5 -2.7 -3.3 -3.6 -3.8 -4.1 -4.4
UFCF -31.9 9.8 -9.0 -14.1 -5.0 17.6 1.4 1.6 1.6 1.6
WACC, % 6.57 6.57 6.57 6.57 6.57 6.57 6.57 6.57 6.57 6.57
PV UFCF 16.5 1.2 1.3 1.2 1.2
SUM PV UFCF 21.4
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 1.7
Terminal Value 53.9
Present Terminal Value 39.2
Enterprise Value 60.6
Net Debt -17.0
Equity Value 77.6
Diluted Shares Outstanding, MM 15.0
Equity Value Per Share 5.17

What You Will Get

  • Real GENC Financial Data: Pre-filled with Gencor Industries' historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Gencor Industries' intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive GENC Data: Pre-filled with Gencor Industries’ historical performance metrics and future projections.
  • Customizable Input Options: Modify parameters such as revenue growth, profit margins, discount rates, tax implications, and capital investments.
  • Interactive Valuation Model: Real-time updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Analysis: Develop various forecasting scenarios to explore different valuation possibilities.
  • Intuitive User Interface: Designed to be straightforward and accessible for both seasoned professionals and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Gencor Industries, Inc. (GENC) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Gencor Industries, Inc.'s (GENC) intrinsic value.
  • Step 5: Make informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Gencor Industries, Inc. (GENC)?

  • Designed for Experts: A sophisticated tool favored by analysts, CFOs, and industry consultants.
  • Accurate Financial Data: Gencor’s historical and projected financials are preloaded for precise calculations.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance makes the process straightforward.

Who Should Use This Product?

  • Investors: Accurately estimate Gencor Industries, Inc.'s (GENC) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis specific to Gencor Industries, Inc. (GENC).
  • Consultants: Quickly adapt the template for valuation reports tailored to Gencor Industries, Inc. (GENC) clients.
  • Entrepreneurs: Gain insights into financial modeling techniques used by successful companies like Gencor Industries, Inc. (GENC).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Gencor Industries, Inc. (GENC).

What the Template Contains

  • Preloaded GENC Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.


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.