The Brink's Company (BCO) DCF Valuation

The Brink's Company (BCO) DCF Valuation

US | Industrials | Security & Protection Services | NYSE
The Brink's Company (BCO) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

The Brink's Company (BCO) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Explore The Brink's Company's (BCO) financial prospects with our user-friendly DCF Calculator! Enter your estimates for growth, margins, and costs to determine The Brink's Company's (BCO) intrinsic value and refine your investment approach.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 3,683.2 3,690.9 4,200.2 4,535.5 4,874.6 5,233.7 5,619.3 6,033.2 6,477.7 6,954.9
Revenue Growth, % 0 0.20906 13.8 7.98 7.48 7.37 7.37 7.37 7.37 7.37
EBITDA 364.0 373.0 576.1 613.0 739.7 653.1 701.2 752.9 808.3 867.9
EBITDA, % 9.88 10.11 13.72 13.52 15.17 12.48 12.48 12.48 12.48 12.48
Depreciation 185.0 206.8 239.5 245.8 275.8 286.9 308.0 330.7 355.0 381.2
Depreciation, % 5.02 5.6 5.7 5.42 5.66 5.48 5.48 5.48 5.48 5.48
EBIT 179.0 166.2 336.6 367.2 463.9 366.3 393.2 422.2 453.3 486.7
EBIT, % 4.86 4.5 8.01 8.1 9.52 7 7 7 7 7
Total Cash 311.0 620.9 710.3 972.0 1,176.6 918.5 986.1 1,058.8 1,136.8 1,220.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 661.3 598.8 612.2 733.8 796.3
Account Receivables, % 17.95 16.22 14.58 16.18 16.34
Inventories 137.3 279.1 333.4 .0 .0 201.3 216.1 232.0 249.1 267.4
Inventories, % 3.73 7.56 7.94 0 0 3.85 3.85 3.85 3.85 3.85
Accounts Payable 184.5 206.0 211.2 296.5 249.7 285.5 306.6 329.2 353.4 379.4
Accounts Payable, % 5.01 5.58 5.03 6.54 5.12 5.46 5.46 5.46 5.46 5.46
Capital Expenditure -164.8 -118.5 -167.9 -182.6 -202.7 -208.0 -223.3 -239.7 -257.4 -276.3
Capital Expenditure, % -4.47 -3.21 -4 -4.03 -4.16 -3.97 -3.97 -3.97 -3.97 -3.97
Tax Rate, % 62.81 62.81 62.81 62.81 62.81 62.81 62.81 62.81 62.81 62.81
EBITAT 55.5 47.6 150.4 276.9 172.5 158.9 170.6 183.2 196.7 211.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -538.4 78.1 159.5 637.2 136.3 18.0 198.9 213.5 229.2 246.1
WACC, % 6.69 6.63 7.03 7.79 6.84 6.99 6.99 6.99 6.99 6.99
PV UFCF
SUM PV UFCF 715.3
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 255
Terminal Value 7,291
Present Terminal Value 5,200
Enterprise Value 5,915
Net Debt 2,700
Equity Value 3,215
Diluted Shares Outstanding, MM 47
Equity Value Per Share 68.56

What You Will Get

  • Real BCO Financials: Access historical and projected data for precise valuation.
  • Adjustable Inputs: Customize WACC, tax rates, revenue growth, and capital expenditures.
  • Automatic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess The Brink's Company's future performance.
  • Clear and Intuitive Design: Designed for professionals while remaining user-friendly for newcomers.

Key Features

  • Pre-Loaded Data: The Brink's Company’s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: View The Brink's Company’s intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts illustrate valuation results and key metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.

How It Works

  • Step 1: Download the prebuilt Excel template featuring The Brink's Company’s (BCO) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including The Brink's Company’s (BCO) intrinsic value.
  • Step 5: Make informed investment choices or create reports based on the outputs.

Why Choose This Calculator for The Brink's Company (BCO)?

  • Accuracy: Utilizes real financial data from The Brink's Company for reliable results.
  • Flexibility: Tailored for users to easily adjust and test various inputs.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
  • User-Friendly: Intuitive interface suitable for users regardless of financial modeling background.

Who Should Use This Product?

  • Security Industry Professionals: Develop comprehensive and accurate risk assessment models for investment analysis.
  • Corporate Finance Departments: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Financial Advisors: Offer clients precise valuation insights for The Brink's Company (BCO) stock.
  • Students and Instructors: Utilize real-world data to enhance learning and practice in financial modeling.
  • Investors in Security Services: Gain insights into how companies like The Brink's Company (BCO) are valued in the market.

What the Template Contains

  • Pre-Filled Data: Includes The Brink's Company’s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze The Brink's Company’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.