|
SiteOne Landscape Supply, Inc. (SITE) DCF Valuation
US | Industrials | Industrial - Distribution | 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
SiteOne Landscape Supply, Inc. (SITE) Bundle
Looking to assess the intrinsic value of SiteOne Landscape Supply, Inc.? Our (SITE) DCF Calculator integrates real-world data with extensive customization features, enabling you to adjust forecasts and enhance your investment strategies.
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 | 2,704.5 | 3,475.7 | 4,014.5 | 4,301.2 | 4.4 | 3.9 | 3.4 | 3.0 | 2.6 | 2.3 |
| Revenue Growth, % | 0 | 28.52 | 15.5 | 7.14 | -99.9 | -12.18 | -12.18 | -12.18 | -12.18 | -12.18 |
| EBITDA | 247.0 | 396.7 | 436.9 | 378.0 | 331.3 | 1.1 | 1.0 | .8 | .7 | .6 |
| EBITDA, % | 9.13 | 11.41 | 10.88 | 8.79 | 7529.55 | 28.04 | 28.04 | 28.04 | 28.04 | 28.04 |
| Depreciation | 67.2 | 83.0 | 103.8 | 127.7 | 139.0 | .9 | .7 | .7 | .6 | .5 |
| Depreciation, % | 2.48 | 2.39 | 2.59 | 2.97 | 3159.09 | 22.09 | 22.09 | 22.09 | 22.09 | 22.09 |
| EBIT | 179.8 | 313.7 | 333.1 | 250.3 | 192.3 | 1.0 | .9 | .8 | .7 | .6 |
| EBIT, % | 6.65 | 9.03 | 8.3 | 5.82 | 4370.45 | 25.96 | 25.96 | 25.96 | 25.96 | 25.96 |
| Total Cash | 55.2 | 53.7 | 29.1 | 82.5 | 107.1 | .8 | .7 | .6 | .6 | .5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 299.6 | 397.1 | 466.4 | 490.6 | 547.1 | 1.1 | 1.0 | .9 | .8 | .7 |
| Account Receivables, % | 11.08 | 11.43 | 11.62 | 11.41 | 12434.09 | 29.11 | 29.11 | 29.11 | 29.11 | 29.11 |
| Inventories | 458.6 | 636.6 | 767.7 | 771.2 | 827.2 | 1.3 | 1.2 | 1.0 | .9 | .8 |
| Inventories, % | 16.96 | 18.32 | 19.12 | 17.93 | 18800 | 34.47 | 34.47 | 34.47 | 34.47 | 34.47 |
| Accounts Payable | 172.8 | 254.5 | 279.7 | 270.8 | 315.5 | 1.0 | .9 | .8 | .7 | .6 |
| Accounts Payable, % | 6.39 | 7.32 | 6.97 | 6.3 | 7170.45 | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 |
| Capital Expenditure | -25.8 | -37.0 | -41.7 | -36.0 | -44.8 | -.8 | -.7 | -.6 | -.5 | -.5 |
| Capital Expenditure, % | -0.95397 | -1.06 | -1.04 | -0.83698 | -1018.18 | -20.78 | -20.78 | -20.78 | -20.78 | -20.78 |
| Tax Rate, % | 22.94 | 22.94 | 22.94 | 22.94 | 22.94 | 22.94 | 22.94 | 22.94 | 22.94 | 22.94 |
| EBITAT | 146.6 | 253.9 | 261.1 | 194.5 | 148.2 | .8 | .7 | .6 | .5 | .5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -397.4 | 106.1 | 148.0 | 249.6 | 174.6 | 1,058.2 | .9 | .8 | .7 | .6 |
| WACC, % | 11.73 | 11.73 | 11.72 | 11.71 | 11.71 | 11.72 | 11.72 | 11.72 | 11.72 | 11.72 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 949.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1 | |||||||||
| Terminal Value | 7 | |||||||||
| Present Terminal Value | 4 | |||||||||
| Enterprise Value | 953 | |||||||||
| Net Debt | -13 | |||||||||
| Equity Value | 966 | |||||||||
| Diluted Shares Outstanding, MM | 46 | |||||||||
| Equity Value Per Share | 21.15 |
What You Will Get
- Real SITE Financial Data: Pre-filled with SiteOne Landscape Supply’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 SiteOne’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
- 🔍 Real-Life SITE Financials: Pre-filled historical and projected data for SiteOne Landscape Supply, Inc. (SITE).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate SiteOne’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize SiteOne’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 SITE DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model will automatically refresh SITE’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment or financial strategy.
Why Choose This Calculator for SiteOne Landscape Supply, Inc. (SITE)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio assessments in a single platform.
- Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes SiteOne's intrinsic value and Net Present Value.
- Preloaded Information: Access to historical and projected data for precise calculations.
- High-Quality Standards: Perfect for financial analysts, investors, and business advisors.
Who Should Use This Product?
- Investors: Accurately assess SiteOne Landscape Supply, Inc.’s (SITE) fair value before making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to SITE.
- Consultants: Efficiently customize the template for valuation reports tailored to clients in the landscaping industry.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies like SITE.
- Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to SITE.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled SiteOne Landscape Supply 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 SiteOne Landscape Supply, Inc. (SITE).
- 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.