|
Modine Manufacturing Company (MOD) DCF Valuation
US | Consumer Cyclical | Auto - Parts | 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
Modine Manufacturing Company (MOD) Bundle
Evaluate Modine Manufacturing Company's financial outlook like an expert! This (MOD) DCF Calculator offers pre-filled financial data and full flexibility to modify revenue growth, WACC, margins, and other essential 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 | 1,975.5 | 1,808.4 | 2,050.1 | 2,297.9 | 2,407.8 | 2,538.9 | 2,677.1 | 2,822.9 | 2,976.5 | 3,138.6 |
| Revenue Growth, % | 0 | -8.46 | 13.37 | 12.09 | 4.78 | 5.44 | 5.44 | 5.44 | 5.44 | 5.44 |
| EBITDA | 132.6 | -31.3 | 147.8 | 208.0 | 294.8 | 170.0 | 179.3 | 189.1 | 199.3 | 210.2 |
| EBITDA, % | 6.71 | -1.73 | 7.21 | 9.05 | 12.24 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 |
| Depreciation | 77.1 | 68.6 | 54.8 | 54.5 | 56.1 | 76.5 | 80.7 | 85.1 | 89.7 | 94.6 |
| Depreciation, % | 3.9 | 3.79 | 2.67 | 2.37 | 2.33 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 |
| EBIT | 55.5 | -99.9 | 93.0 | 153.5 | 238.7 | 93.5 | 98.6 | 104.0 | 109.6 | 115.6 |
| EBIT, % | 2.81 | -5.52 | 4.54 | 6.68 | 9.91 | 3.68 | 3.68 | 3.68 | 3.68 | 3.68 |
| Total Cash | 70.9 | 37.8 | 45.2 | 67.1 | 60.1 | 67.5 | 71.2 | 75.1 | 79.2 | 83.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 314.2 | 273.6 | 406.6 | 428.2 | 435.8 | 444.8 | 469.0 | 494.6 | 521.5 | 549.9 |
| Account Receivables, % | 15.9 | 15.13 | 19.83 | 18.63 | 18.1 | 17.52 | 17.52 | 17.52 | 17.52 | 17.52 |
| Inventories | 207.4 | 195.6 | 281.2 | 324.9 | 357.9 | 325.2 | 342.9 | 361.5 | 381.2 | 402.0 |
| Inventories, % | 10.5 | 10.82 | 13.72 | 14.14 | 14.86 | 12.81 | 12.81 | 12.81 | 12.81 | 12.81 |
| Accounts Payable | 227.4 | 233.9 | 325.8 | 332.8 | 283.4 | 338.1 | 356.5 | 375.9 | 396.4 | 418.0 |
| Accounts Payable, % | 11.51 | 12.93 | 15.89 | 14.48 | 11.77 | 13.32 | 13.32 | 13.32 | 13.32 | 13.32 |
| Capital Expenditure | -71.3 | -32.7 | -40.3 | -50.7 | -88.5 | -67.4 | -71.0 | -74.9 | -79.0 | -83.3 |
| Capital Expenditure, % | -3.61 | -1.81 | -1.97 | -2.21 | -3.68 | -2.65 | -2.65 | -2.65 | -2.65 | -2.65 |
| Tax Rate, % | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 |
| EBITAT | -10.7 | -175.4 | 78.1 | 187.6 | 179.6 | 67.2 | 70.8 | 74.7 | 78.8 | 83.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -299.1 | -80.6 | -34.1 | 133.1 | 57.2 | 154.8 | 57.0 | 60.1 | 63.4 | 66.8 |
| WACC, % | 13.42 | 13.9 | 13.82 | 13.9 | 13.78 | 13.76 | 13.76 | 13.76 | 13.76 | 13.76 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 293.8 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 69 | |||||||||
| Terminal Value | 674 | |||||||||
| Present Terminal Value | 354 | |||||||||
| Enterprise Value | 648 | |||||||||
| Net Debt | 449 | |||||||||
| Equity Value | 199 | |||||||||
| Diluted Shares Outstanding, MM | 53 | |||||||||
| Equity Value Per Share | 3.72 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled real MOD financials.
- Accurate Data: Access to historical data and forward-looking estimates (highlighted in the yellow cells).
- Flexible Forecasting: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly view how your inputs affect Modine's valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and ease of use, complete with step-by-step guidance.
Key Features
- 🔍 Real-Life MOD Financials: Pre-filled historical and projected data for Modine Manufacturing Company (MOD).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Modine’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Modine’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download the Template: Gain immediate access to the Excel-based MOD DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Modine Manufacturing Company's intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential valuation impacts.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis decisions.
Why Choose This Calculator for Modine Manufacturing Company (MOD)?
- Accuracy: Utilizes real Modine financial data for precise calculations.
- Flexibility: Allows users to easily adjust and test various inputs.
- Time-Saving: Eliminates the need to construct a DCF model from the ground up.
- Professional-Grade: Crafted with the precision and usability expected by CFOs.
- User-Friendly: Intuitive design makes it accessible for users without advanced financial modeling skills.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Modine Manufacturing Company (MOD) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Modine Manufacturing Company (MOD).
- Consultants: Deliver professional valuation insights on Modine Manufacturing Company (MOD) to clients quickly and accurately.
- Business Owners: Understand how companies like Modine Manufacturing Company (MOD) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Modine Manufacturing Company (MOD).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Modine Manufacturing Company (MOD).
- Real-World Data: Modine's historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable 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.