|
Vishay Precision Group, Inc. (VPG) DCF Valuation
US | Technology | Hardware, Equipment & Parts | 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
Vishay Precision Group, Inc. (VPG) Bundle
Explore the financial potential of Vishay Precision Group, Inc. (VPG) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Vishay Precision Group, Inc. (VPG) and inform your investment decisions.
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 | 269.8 | 317.9 | 362.6 | 355.0 | 306.5 | 318.9 | 331.7 | 345.1 | 359.0 | 373.5 |
| Revenue Growth, % | 0 | 17.83 | 14.05 | -2.08 | -13.67 | 4.03 | 4.03 | 4.03 | 4.03 | 4.03 |
| EBITDA | 32.2 | 42.1 | 62.7 | 58.0 | 35.9 | 45.0 | 46.8 | 48.7 | 50.6 | 52.7 |
| EBITDA, % | 11.93 | 13.25 | 17.3 | 16.32 | 11.71 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 |
| Depreciation | 12.5 | 15.0 | 15.4 | 15.6 | 15.8 | 14.7 | 15.3 | 16.0 | 16.6 | 17.3 |
| Depreciation, % | 4.64 | 4.72 | 4.23 | 4.38 | 5.16 | 4.62 | 4.62 | 4.62 | 4.62 | 4.62 |
| EBIT | 19.7 | 27.1 | 47.4 | 42.4 | 20.1 | 30.2 | 31.4 | 32.7 | 34.0 | 35.4 |
| EBIT, % | 7.29 | 8.54 | 13.06 | 11.94 | 6.55 | 9.48 | 9.48 | 9.48 | 9.48 | 9.48 |
| Total Cash | 98.4 | 84.3 | 88.6 | 84.0 | 79.3 | 87.3 | 90.9 | 94.5 | 98.3 | 102.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 45.3 | 58.3 | 60.1 | 56.4 | 51.2 | 53.8 | 55.9 | 58.2 | 60.5 | 63.0 |
| Account Receivables, % | 16.8 | 18.33 | 16.57 | 15.9 | 16.7 | 16.86 | 16.86 | 16.86 | 16.86 | 16.86 |
| Inventories | 62.3 | 76.4 | 84.7 | 88.1 | 84.2 | 78.3 | 81.5 | 84.7 | 88.2 | 91.7 |
| Inventories, % | 23.11 | 24.04 | 23.35 | 24.82 | 27.46 | 24.56 | 24.56 | 24.56 | 24.56 | 24.56 |
| Accounts Payable | 10.5 | 14.9 | 13.8 | 11.7 | 9.9 | 12.0 | 12.5 | 13.0 | 13.6 | 14.1 |
| Accounts Payable, % | 3.89 | 4.68 | 3.8 | 3.29 | 3.23 | 3.78 | 3.78 | 3.78 | 3.78 | 3.78 |
| Capital Expenditure | -22.9 | -17.1 | -21.3 | -15.2 | -9.2 | -17.2 | -17.9 | -18.6 | -19.4 | -20.2 |
| Capital Expenditure, % | -8.51 | -5.37 | -5.87 | -4.27 | -2.99 | -5.4 | -5.4 | -5.4 | -5.4 | -5.4 |
| Tax Rate, % | 43.57 | 43.57 | 43.57 | 43.57 | 43.57 | 43.57 | 43.57 | 43.57 | 43.57 | 43.57 |
| EBITAT | 11.6 | 21.2 | 37.9 | 28.4 | 11.3 | 20.6 | 21.4 | 22.3 | 23.2 | 24.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -96.1 | -3.5 | 20.8 | 26.8 | 25.4 | 23.5 | 14.0 | 14.5 | 15.1 | 15.7 |
| WACC, % | 8.43 | 8.56 | 8.57 | 8.48 | 8.41 | 8.49 | 8.49 | 8.49 | 8.49 | 8.49 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 66.4 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 16 | |||||||||
| Terminal Value | 295 | |||||||||
| Present Terminal Value | 197 | |||||||||
| Enterprise Value | 263 | |||||||||
| Net Debt | 55 | |||||||||
| Equity Value | 208 | |||||||||
| Diluted Shares Outstanding, MM | 13 | |||||||||
| Equity Value Per Share | 15.50 |
What You Will Get
- Accurate VPG Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Real-Time Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Evaluate various scenarios to assess VPG’s future performance.
- User-Friendly Interface: Designed for professionals while remaining easy to navigate for newcomers.
Key Features
- 🔍 Real-Life VPG Financials: Pre-filled historical and projected data for Vishay Precision Group, Inc. (VPG).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate VPG’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize VPG’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Get the pre-configured Excel file featuring Vishay Precision Group, Inc.'s (VPG) financial data.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various forecasts and instantly compare results.
- Make Decisions: Leverage the valuation findings to inform your investment strategy.
Why Choose This Calculator for Vishay Precision Group, Inc. (VPG)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Feedback: Observe immediate updates to VPG’s valuation as you tweak the inputs.
- Preloaded Data: Comes equipped with VPG’s actual financial metrics for swift evaluations.
- Relied Upon by Experts: Utilized by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Investors: Accurately assess VPG’s fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis.
- Consultants: Easily customize the template for valuation reports tailored to clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading firms.
- Educators: Employ it as a teaching resource to illustrate valuation methodologies.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring thorough valuation calculations.
- Real-World Data: VPG’s historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.
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.