|
TreeHouse Foods, Inc. (THS) DCF Valuation
US | Consumer Defensive | Packaged Foods | 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
TreeHouse Foods, Inc. (THS) Bundle
Explore TreeHouse Foods, Inc. (THS) financial outlook with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate TreeHouse Foods, Inc. (THS) intrinsic value and refine your investment approach.
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 | 4,349.7 | 4,327.6 | 3,454.0 | 3,431.6 | 3,354.0 | 3,156.1 | 2,969.8 | 2,794.6 | 2,629.7 | 2,474.5 |
| Revenue Growth, % | 0 | -0.50808 | -20.19 | -0.64852 | -2.26 | -5.9 | -5.9 | -5.9 | -5.9 | -5.9 |
| EBITDA | 306.7 | 93.9 | 213.7 | 300.1 | 103.1 | 171.9 | 161.7 | 152.2 | 143.2 | 134.7 |
| EBITDA, % | 7.05 | 2.17 | 6.19 | 8.75 | 3.07 | 5.45 | 5.45 | 5.45 | 5.45 | 5.45 |
| Depreciation | 203.2 | 148.9 | 139.6 | 141.9 | .0 | 102.8 | 96.8 | 91.0 | 85.7 | 80.6 |
| Depreciation, % | 4.67 | 3.44 | 4.04 | 4.14 | 0 | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 |
| EBIT | 103.5 | -55.0 | 74.1 | 158.2 | 103.1 | 69.0 | 65.0 | 61.1 | 57.5 | 54.1 |
| EBIT, % | 2.38 | -1.27 | 2.15 | 4.61 | 3.07 | 2.19 | 2.19 | 2.19 | 2.19 | 2.19 |
| Total Cash | 364.6 | 308.6 | 43.0 | 320.3 | 289.6 | 219.2 | 206.3 | 194.1 | 182.6 | 171.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 308.8 | 151.3 | 158.8 | 175.6 | 146.8 | 155.8 | 146.6 | 138.0 | 129.8 | 122.2 |
| Account Receivables, % | 7.1 | 3.5 | 4.6 | 5.12 | 4.38 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 |
| Inventories | 598.6 | 677.8 | 589.5 | 534.0 | 539.3 | 493.2 | 464.1 | 436.7 | 410.9 | 386.7 |
| Inventories, % | 13.76 | 15.66 | 17.07 | 15.56 | 16.08 | 15.63 | 15.63 | 15.63 | 15.63 | 15.63 |
| Accounts Payable | 627.7 | 625.9 | 618.7 | 534.9 | 602.5 | 507.2 | 477.3 | 449.1 | 422.6 | 397.7 |
| Accounts Payable, % | 14.43 | 14.46 | 17.91 | 15.59 | 17.96 | 16.07 | 16.07 | 16.07 | 16.07 | 16.07 |
| Capital Expenditure | -105.7 | -115.9 | -94.8 | -140.8 | -139.7 | -101.8 | -95.8 | -90.1 | -84.8 | -79.8 |
| Capital Expenditure, % | -2.43 | -2.68 | -2.74 | -4.1 | -4.17 | -3.22 | -3.22 | -3.22 | -3.22 | -3.22 |
| Tax Rate, % | 18.73 | 18.73 | 18.73 | 18.73 | 18.73 | 18.73 | 18.73 | 18.73 | 18.73 | 18.73 |
| EBITAT | 297.8 | -47.3 | 153.0 | 100.7 | 83.8 | 59.5 | 56.0 | 52.7 | 49.6 | 46.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 115.6 | 62.2 | 271.4 | 56.7 | 35.2 | 2.4 | 65.4 | 61.5 | 57.9 | 54.5 |
| WACC, % | 4.62 | 4.34 | 4.62 | 3.89 | 4.24 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 209.3 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 56 | |||||||||
| Terminal Value | 4,177 | |||||||||
| Present Terminal Value | 3,378 | |||||||||
| Enterprise Value | 3,587 | |||||||||
| Net Debt | 1,238 | |||||||||
| Equity Value | 2,349 | |||||||||
| Diluted Shares Outstanding, MM | 53 | |||||||||
| Equity Value Per Share | 44.65 |
What You Will Receive
- Pre-Filled Financial Model: TreeHouse Foods' actual data allows for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential parameters.
- Real-Time Calculations: Automatic updates provide immediate results as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- Comprehensive Historical Data: TreeHouse Foods’ (THS) past financial statements and pre-populated projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Insights: Watch TreeHouse Foods’ intrinsic value update instantly as you adjust inputs.
- Intuitive Visualizations: Interactive dashboard charts showcase valuation outcomes and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Download the Template: Gain immediate access to the Excel-based THS 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 TreeHouse Foods’ intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose This Calculator for TreeHouse Foods, Inc. (THS)?
- Accuracy: Utilizes real TreeHouse Foods financial data for precise results.
- Flexibility: Allows 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 expertise and detail expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without advanced financial modeling skills.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing portfolios involving TreeHouse Foods, Inc. (THS).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in TreeHouse Foods, Inc. (THS) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Food Industry Enthusiasts: Gain insights into how food companies like TreeHouse Foods, Inc. (THS) are valued in the marketplace.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled TreeHouse Foods, Inc. (THS) 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 TreeHouse Foods, Inc. (THS).
- 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.