|
Janus International Group, Inc. (JBI) DCF Valuation
US | Industrials | Construction | NYSE
|
- ✓ 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
Janus International Group, Inc. (JBI) Bundle
Evaluate Janus International Group, Inc.’s financial outlook like an expert! This (JBI) DCF Calculator provides pre-filled financial data along with the flexibility to modify revenue growth, WACC, margins, and other important assumptions to align with your projections.
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 | 549.0 | 750.1 | 1,019.5 | 1,066.4 | 963.8 | 1,126.5 | 1,316.7 | 1,539.0 | 1,798.8 | 2,102.5 |
| Revenue Growth, % | 0 | 36.65 | 35.91 | 4.6 | -9.62 | 16.88 | 16.88 | 16.88 | 16.88 | 16.88 |
| EBITDA | 125.4 | 121.2 | 230.3 | 286.0 | 193.9 | 244.5 | 285.8 | 334.0 | 390.4 | 456.3 |
| EBITDA, % | 22.84 | 16.16 | 22.59 | 26.82 | 20.12 | 21.7 | 21.7 | 21.7 | 21.7 | 21.7 |
| Depreciation | 33.0 | 38.0 | 43.0 | 39.1 | 44.0 | 53.0 | 62.0 | 72.4 | 84.7 | 99.0 |
| Depreciation, % | 6.02 | 5.07 | 4.22 | 3.67 | 4.57 | 4.71 | 4.71 | 4.71 | 4.71 | 4.71 |
| EBIT | 92.3 | 83.2 | 187.3 | 246.9 | 149.9 | 191.5 | 223.8 | 261.6 | 305.7 | 357.3 |
| EBIT, % | 16.82 | 11.09 | 18.37 | 23.15 | 15.55 | 17 | 17 | 17 | 17 | 17 |
| Total Cash | 45.3 | 13.2 | 78.4 | 171.7 | 149.3 | 111.0 | 129.8 | 151.7 | 177.3 | 207.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 86.5 | 130.5 | 208.0 | 223.8 | 136.5 | 199.9 | 233.6 | 273.1 | 319.2 | 373.0 |
| Account Receivables, % | 15.76 | 17.4 | 20.4 | 20.99 | 14.16 | 17.74 | 17.74 | 17.74 | 17.74 | 17.74 |
| Inventories | 25.3 | 56.6 | 67.7 | 48.4 | 53.3 | 65.0 | 76.0 | 88.8 | 103.8 | 121.3 |
| Inventories, % | 4.61 | 7.54 | 6.64 | 4.54 | 5.53 | 5.77 | 5.77 | 5.77 | 5.77 | 5.77 |
| Accounts Payable | 29.9 | 55.0 | 52.3 | 59.8 | 53.9 | 65.6 | 76.6 | 89.6 | 104.7 | 122.4 |
| Accounts Payable, % | 5.44 | 7.33 | 5.13 | 5.61 | 5.59 | 5.82 | 5.82 | 5.82 | 5.82 | 5.82 |
| Capital Expenditure | -6.3 | -19.9 | -8.8 | -19.0 | -20.1 | -19.2 | -22.5 | -26.3 | -30.7 | -35.9 |
| Capital Expenditure, % | -1.15 | -2.65 | -0.86385 | -1.78 | -2.09 | -1.71 | -1.71 | -1.71 | -1.71 | -1.71 |
| Tax Rate, % | 29.81 | 29.81 | 29.81 | 29.81 | 29.81 | 29.81 | 29.81 | 29.81 | 29.81 | 29.81 |
| EBITAT | 89.0 | 72.4 | 138.9 | 183.3 | 105.2 | 154.0 | 180.0 | 210.4 | 245.9 | 287.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 33.8 | 40.4 | 81.8 | 214.4 | 205.6 | 124.4 | 185.8 | 217.2 | 253.9 | 296.7 |
| WACC, % | 12.37 | 11.98 | 11.43 | 11.43 | 11.26 | 11.69 | 11.69 | 11.69 | 11.69 | 11.69 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 750.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 303 | |||||||||
| Terminal Value | 3,122 | |||||||||
| Present Terminal Value | 1,796 | |||||||||
| Enterprise Value | 2,546 | |||||||||
| Net Debt | -141 | |||||||||
| Equity Value | 2,686 | |||||||||
| Diluted Shares Outstanding, MM | 145 | |||||||||
| Equity Value Per Share | 18.55 |
What You Will Get
- Real JBI Financial Data: Pre-filled with Janus International Group’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Janus International Group’s 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 Historical Data: Janus International Group's (JBI) past financial statements and projected forecasts.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: View Janus International Group's intrinsic value update instantly.
- Intuitive Visual Outputs: Dashboard graphs illustrate valuation outcomes and essential metrics.
- Designed for Precision: A reliable resource for analysts, investors, and finance professionals.
How It Works
- Download the Template: Obtain immediate access to the Excel-based JBI DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Janus International Group's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial decisions.
Why Choose This Calculator for Janus International Group, Inc. (JBI)?
- User-Friendly Interface: Perfectly crafted for both novice users and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your specific analysis needs.
- Real-Time Feedback: Observe immediate changes in Janus International's valuation as you tweak inputs.
- Preloaded Data: Comes with Janus International’s actual financial metrics for swift evaluations.
- Endorsed by Experts: A go-to tool for investors and analysts aiming for data-driven decisions.
Who Should Use This Product?
- Investors: Assess Janus International Group, Inc.'s (JBI) market position before making investment decisions.
- CFOs and Financial Analysts: Optimize financial assessments and evaluate future forecasts for JBI.
- Startup Founders: Understand how established companies like Janus International are valued in the industry.
- Consultants: Provide detailed valuation analyses and reports for clients involving JBI.
- Students and Educators: Utilize JBI's data to practice and teach financial valuation methodologies.
What the Template Contains
- Pre-Filled Data: Contains Janus International Group, Inc. (JBI) historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for computing WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate Janus International Group, Inc. (JBI)'s profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visual representations 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.