|
Powell Industries, Inc. (POWL) DCF Valuation
US | Industrials | Electrical Equipment & Parts | NASDAQ
|
- ✓ 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
Powell Industries, Inc. (POWL) Bundle
Gain insights into your Powell Industries, Inc. (POWL) valuation analysis with our state-of-the-art DCF Calculator! Preloaded with real POWL data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of Powell Industries, 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 | 518.5 | 470.6 | 532.6 | 699.3 | 1,012.4 | 1,214.8 | 1,457.8 | 1,749.4 | 2,099.3 | 2,519.2 |
| Revenue Growth, % | 0 | -9.25 | 13.18 | 31.31 | 44.77 | 20 | 20 | 20 | 20 | 20 |
| EBITDA | 31.1 | 1.0 | 7.2 | 71.1 | 178.8 | 86.0 | 103.2 | 123.9 | 148.7 | 178.4 |
| EBITDA, % | 6 | 0.21655 | 1.36 | 10.17 | 17.66 | 7.08 | 7.08 | 7.08 | 7.08 | 7.08 |
| Depreciation | 10.6 | 10.4 | 9.4 | 8.6 | .0 | 17.6 | 21.1 | 25.3 | 30.4 | 36.5 |
| Depreciation, % | 2.04 | 2.2 | 1.76 | 1.23 | 0 | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 |
| EBIT | 20.6 | -9.3 | -2.2 | 62.5 | 178.8 | 68.4 | 82.1 | 98.6 | 118.3 | 141.9 |
| EBIT, % | 3.96 | -1.98 | -0.40858 | 8.94 | 17.66 | 5.63 | 5.63 | 5.63 | 5.63 | 5.63 |
| Total Cash | 178.9 | 134.0 | 116.5 | 279.0 | 358.4 | 389.1 | 467.0 | 560.4 | 672.4 | 806.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 121.4 | 132.7 | 194.6 | 267.3 | 317.3 | 383.2 | 459.8 | 551.8 | 662.2 | 794.6 |
| Account Receivables, % | 23.42 | 28.19 | 36.53 | 38.23 | 31.34 | 31.54 | 31.54 | 31.54 | 31.54 | 31.54 |
| Inventories | 29.0 | 29.8 | 50.4 | 63.9 | 85.9 | 94.8 | 113.7 | 136.5 | 163.8 | 196.5 |
| Inventories, % | 5.59 | 6.34 | 9.47 | 9.13 | 8.48 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 |
| Accounts Payable | 35.0 | 45.2 | 63.4 | 56.7 | 73.6 | 106.1 | 127.3 | 152.7 | 183.3 | 220.0 |
| Accounts Payable, % | 6.76 | 9.62 | 11.91 | 8.1 | 7.27 | 8.73 | 8.73 | 8.73 | 8.73 | 8.73 |
| Capital Expenditure | -5.1 | -2.9 | -2.5 | -7.8 | -12.0 | -10.6 | -12.7 | -15.3 | -18.3 | -22.0 |
| Capital Expenditure, % | -0.98939 | -0.61438 | -0.46021 | -1.12 | -1.18 | -0.87315 | -0.87315 | -0.87315 | -0.87315 | -0.87315 |
| Tax Rate, % | 23.58 | 23.58 | 23.58 | 23.58 | 23.58 | 23.58 | 23.58 | 23.58 | 23.58 | 23.58 |
| EBITAT | 16.8 | -5.4 | -3.0 | 49.4 | 136.6 | 54.1 | 64.9 | 77.9 | 93.5 | 112.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -93.1 | .2 | -60.4 | -42.7 | 69.6 | 18.7 | -1.1 | -1.3 | -1.6 | -1.9 |
| WACC, % | 8.11 | 8.1 | 8.11 | 8.11 | 8.11 | 8.11 | 8.11 | 8.11 | 8.11 | 8.11 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 12.9 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -2 | |||||||||
| Terminal Value | -42 | |||||||||
| Present Terminal Value | -29 | |||||||||
| Enterprise Value | -16 | |||||||||
| Net Debt | -314 | |||||||||
| Equity Value | 298 | |||||||||
| Diluted Shares Outstanding, MM | 12 | |||||||||
| Equity Value Per Share | 24.49 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real POWL financials.
- Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect Powell Industries' valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as revenue growth, EBITDA margin, and capital expenditures.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional metrics without delay.
- High-Precision Accuracy: Leverages Powell Industries' actual financial data for credible valuation results.
- Effortless Scenario Analysis: Easily explore various assumptions and evaluate different outcomes.
- Efficiency Booster: Removes the necessity of constructing intricate valuation models from the ground up.
How It Works
- 1. Download the Template: Obtain and open the Excel file containing Powell Industries, Inc.'s (POWL) preloaded data.
- 2. Adjust Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
- 3. View Results in Real-Time: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Different Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.
Why Choose Powell Industries, Inc. (POWL)?
- Time Efficiency: Skip the hassle of building complex models – our solutions are readily available.
- Enhanced Accuracy: Dependable data and methodologies minimize valuation discrepancies.
- Completely Customizable: Adjust the tools to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive visuals and outputs simplify the analysis of results.
- Endorsed by Professionals: Crafted for those who prioritize accuracy and functionality.
Who Should Use This Product?
- Investors: Accurately assess Powell Industries, Inc.'s (POWL) fair value prior to making investment choices.
- CFOs: Utilize a top-tier DCF model for comprehensive financial reporting and analysis.
- Consultants: Efficiently customize the template for client valuation reports.
- Entrepreneurs: Acquire knowledge on financial modeling practices employed by leading companies.
- Educators: Implement it as a resource to illustrate valuation techniques in the classroom.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Powell Industries, Inc. (POWL) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Powell Industries, Inc. (POWL).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.