|
Robert Half International Inc. (RHI) DCF Valuation
US | Industrials | Staffing & Employment Services | 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
Robert Half International Inc. (RHI) Bundle
Gain insight into your Robert Half International Inc. (RHI) valuation analysis using our sophisticated DCF Calculator! This Excel template comes preloaded with real (RHI) data, enabling you to adjust forecasts and assumptions to accurately determine the intrinsic value of Robert Half International Inc. (RHI).
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 | 5,109.0 | 6,461.4 | 7,238.1 | 6,392.5 | 5,795.8 | 6,049.0 | 6,313.3 | 6,589.1 | 6,877.0 | 7,177.5 |
| Revenue Growth, % | 0 | 26.47 | 12.02 | -11.68 | -9.33 | 4.37 | 4.37 | 4.37 | 4.37 | 4.37 |
| EBITDA | 408.9 | 797.0 | 1,024.2 | 563.6 | 330.8 | 592.9 | 618.8 | 645.9 | 674.1 | 703.5 |
| EBITDA, % | 8 | 12.33 | 14.15 | 8.82 | 5.71 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 |
| Depreciation | 63.5 | 54.5 | 49.1 | 99.0 | 89.3 | 70.8 | 73.9 | 77.1 | 80.5 | 84.0 |
| Depreciation, % | 1.24 | 0.84271 | 0.67787 | 1.55 | 1.54 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 |
| EBIT | 345.4 | 742.5 | 975.1 | 464.6 | 241.5 | 522.1 | 544.9 | 568.7 | 593.6 | 619.5 |
| EBIT, % | 6.76 | 11.49 | 13.47 | 7.27 | 4.17 | 8.63 | 8.63 | 8.63 | 8.63 | 8.63 |
| Total Cash | 574.4 | 619.0 | 658.6 | 731.7 | 537.6 | 612.7 | 639.5 | 667.4 | 696.6 | 727.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 714.2 | 984.7 | 1,018.3 | 860.9 | 772.3 | 847.8 | 884.9 | 923.5 | 963.9 | 1,006.0 |
| Account Receivables, % | 13.98 | 15.24 | 14.07 | 13.47 | 13.32 | 14.02 | 14.02 | 14.02 | 14.02 | 14.02 |
| Inventories | .0 | 609.2 | 558.2 | .0 | .0 | 207.4 | 216.4 | 225.9 | 235.8 | 246.1 |
| Inventories, % | 0.0000000196 | 9.43 | 7.71 | 0 | 0 | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 |
| Accounts Payable | 40.8 | 68.4 | 97.1 | 132.1 | 167.0 | 98.6 | 102.9 | 107.3 | 112.0 | 116.9 |
| Accounts Payable, % | 0.79841 | 1.06 | 1.34 | 2.07 | 2.88 | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 |
| Capital Expenditure | -33.4 | -36.6 | -61.1 | -45.9 | -56.3 | -45.4 | -47.4 | -49.5 | -51.6 | -53.9 |
| Capital Expenditure, % | -0.6533 | -0.56661 | -0.84442 | -0.71762 | -0.9717 | -0.75073 | -0.75073 | -0.75073 | -0.75073 | -0.75073 |
| Tax Rate, % | 29.66 | 29.66 | 29.66 | 29.66 | 29.66 | 29.66 | 29.66 | 29.66 | 29.66 | 29.66 |
| EBITAT | 250.7 | 553.0 | 715.2 | 331.3 | 169.9 | 378.1 | 394.6 | 411.8 | 429.8 | 448.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -392.5 | -281.3 | 749.2 | 1,135.0 | 326.3 | 52.2 | 379.3 | 395.9 | 413.2 | 431.2 |
| WACC, % | 9.53 | 9.53 | 9.53 | 9.52 | 9.52 | 9.53 | 9.53 | 9.53 | 9.53 | 9.53 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,225.9 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 433 | |||||||||
| Terminal Value | 4,802 | |||||||||
| Present Terminal Value | 3,047 | |||||||||
| Enterprise Value | 4,273 | |||||||||
| Net Debt | -304 | |||||||||
| Equity Value | 4,577 | |||||||||
| Diluted Shares Outstanding, MM | 103 | |||||||||
| Equity Value Per Share | 44.42 |
What You Will Get
- Real Robert Half Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Robert Half's (RHI) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- Comprehensive RHI Financials: Gain access to precise pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify yellow-highlighted fields such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Clear and concise charts and summaries to help visualize your valuation findings.
- Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based RHI DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Robert Half International'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 analysis decisions.
Why Choose This Calculator for Robert Half International Inc. (RHI)?
- Accuracy: Utilizes real Robert Half financials to ensure precise data.
- Flexibility: Tailored for users to easily test and adjust inputs as needed.
- Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
- Professional-Grade: Crafted with the precision and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.
Who Should Use This Product?
- Recruitment Professionals: Enhance talent acquisition strategies with advanced analytics for Robert Half International Inc. (RHI).
- Corporate HR Departments: Streamline hiring processes by leveraging insights on staffing trends and market demands.
- Consultants and Advisors: Offer clients expert guidance on workforce solutions and staffing best practices.
- Students and Educators: Explore real-world case studies to learn about recruitment and staffing industry dynamics.
- Business Analysts: Analyze labor market trends and their impact on staffing strategies for companies like Robert Half International Inc. (RHI).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Robert Half International Inc. (RHI) 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 Robert Half International Inc. (RHI).
- 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.