|
Unitil Corporation (UTL) DCF Valuation
US | Utilities | Diversified Utilities | 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
Unitil Corporation (UTL) Bundle
Optimize your time and improve precision with our Unitil Corporation (UTL) DCF Calculator! This innovative tool utilizes real data from Unitil and allows for customizable assumptions, empowering you to forecast, analyze, and evaluate Unitil Corporation (UTL) like a seasoned investor.
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 | 418.6 | 473.3 | 563.2 | 557.1 | 494.8 | 519.3 | 545.0 | 572.0 | 600.3 | 630.0 |
| Revenue Growth, % | 0 | 13.07 | 18.99 | -1.08 | -11.18 | 4.95 | 4.95 | 4.95 | 4.95 | 4.95 |
| EBITDA | 123.3 | 134.3 | 143.5 | 160.7 | 174.9 | 153.2 | 160.8 | 168.7 | 177.1 | 185.8 |
| EBITDA, % | 29.46 | 28.38 | 25.48 | 28.85 | 35.35 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 |
| Depreciation | 54.5 | 59.5 | 62.6 | 67.4 | 76.1 | 66.7 | 70.0 | 73.4 | 77.1 | 80.9 |
| Depreciation, % | 13.02 | 12.57 | 11.12 | 12.1 | 15.38 | 12.84 | 12.84 | 12.84 | 12.84 | 12.84 |
| EBIT | 68.8 | 74.8 | 80.9 | 93.3 | 98.8 | 86.5 | 90.8 | 95.3 | 100.0 | 105.0 |
| EBIT, % | 16.44 | 15.8 | 14.36 | 16.75 | 19.97 | 16.66 | 16.66 | 16.66 | 16.66 | 16.66 |
| Total Cash | 6.0 | 6.5 | 9.0 | 6.5 | 6.3 | 7.1 | 7.5 | 7.8 | 8.2 | 8.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 80.5 | 88.1 | 98.1 | 91.3 | 158.8 | 107.7 | 113.1 | 118.7 | 124.5 | 130.7 |
| Account Receivables, % | 19.23 | 18.61 | 17.42 | 16.39 | 32.09 | 20.75 | 20.75 | 20.75 | 20.75 | 20.75 |
| Inventories | 9.1 | 9.6 | 13.2 | 14.5 | 15.3 | 12.7 | 13.3 | 14.0 | 14.7 | 15.4 |
| Inventories, % | 2.17 | 2.03 | 2.34 | 2.6 | 3.09 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 |
| Accounts Payable | 33.2 | 52.4 | 68.6 | 47.7 | 49.7 | 51.7 | 54.3 | 57.0 | 59.8 | 62.7 |
| Accounts Payable, % | 7.93 | 11.07 | 12.18 | 8.56 | 10.04 | 9.96 | 9.96 | 9.96 | 9.96 | 9.96 |
| Capital Expenditure | -122.6 | -115.0 | -122.1 | -141.0 | -169.9 | -140.1 | -147.1 | -154.3 | -162.0 | -170.0 |
| Capital Expenditure, % | -29.29 | -24.3 | -21.68 | -25.31 | -34.34 | -26.98 | -26.98 | -26.98 | -26.98 | -26.98 |
| Tax Rate, % | 22.91 | 22.91 | 22.91 | 22.91 | 22.91 | 22.91 | 22.91 | 22.91 | 22.91 | 22.91 |
| EBITAT | 52.2 | 56.7 | 63.7 | 72.2 | 76.2 | 66.6 | 69.9 | 73.4 | 77.0 | 80.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -72.3 | 12.3 | 6.8 | -16.8 | -83.9 | 48.8 | -10.6 | -11.1 | -11.6 | -12.2 |
| WACC, % | 5.51 | 5.51 | 5.58 | 5.55 | 5.54 | 5.54 | 5.54 | 5.54 | 5.54 | 5.54 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 8.6 | |||||||||
| Long Term Growth Rate, % | 1.00 | |||||||||
| Free cash flow (T + 1) | -12 | |||||||||
| Terminal Value | -272 | |||||||||
| Present Terminal Value | -208 | |||||||||
| Enterprise Value | -199 | |||||||||
| Net Debt | 750 | |||||||||
| Equity Value | -949 | |||||||||
| Diluted Shares Outstanding, MM | 16 | |||||||||
| Equity Value Per Share | -58.92 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled real UTL financials.
- Authentic Data: Historical performance metrics and future projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust forecast variables such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs influence Unitil Corporation’s valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Centric Layout: Organized for clarity and accessibility, complete with step-by-step guidance.
Key Features
- Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future forecasts for Unitil Corporation (UTL).
- Adjustable Forecast Inputs: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Clear charts and summaries for an intuitive visualization of your valuation outcomes.
- Designed for All Levels: A straightforward, user-friendly layout tailored for investors, CFOs, and consultants alike.
How It Works
- Download: Obtain the pre-built Excel file featuring Unitil Corporation’s (UTL) financial data.
- Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose This Calculator for Unitil Corporation (UTL)?
- User-Friendly Interface: Perfect for both novice users and seasoned professionals.
- Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
- Real-Time Valuation: Observe immediate updates to Unitil Corporation’s valuation with every input change.
- Pre-Loaded Data: Comes with Unitil Corporation’s actual financial metrics for swift evaluations.
- Preferred by Experts: Widely utilized by investors and analysts to guide their financial decisions.
Who Should Use This Product?
- Utility Investors: Develop comprehensive and accurate valuation models for assessing Unitil Corporation (UTL) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decision-making within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Unitil Corporation (UTL) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Energy Sector Enthusiasts: Gain insights into how utility companies like Unitil Corporation (UTL) are valued in the market.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Unitil Corporation (UTL) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), incorporating parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models displaying intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Unitil Corporation (UTL).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to simplify result analysis.
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.