BlueLinx Holdings Inc. (BXC) DCF Valuation

Bluelinx Holdings Inc. (BXC) DCF Avaliação

US | Industrials | Construction | NYSE
BlueLinx Holdings Inc. (BXC) 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

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

BlueLinx Holdings Inc. (BXC) Bundle

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

TOTAL:

Explore Bluelinx Holdings Inc. (BXC) perspectiva financeira com nossa calculadora DCF! Digite suas suposições de crescimento, margens e despesas para determinar o valor intrínseco da Bluelinx Holdings Inc. (BXC) e aprimorar sua abordagem de investimento.


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 3,097.3 4,277.2 4,450.2 3,136.4 2,952.5 3,002.4 3,053.1 3,104.6 3,157.0 3,210.3
Revenue Growth, % 0 38.09 4.05 -29.52 -5.86 1.69 1.69 1.69 1.69 1.69
EBITDA 171.4 453.9 464.1 137.7 128.5 212.1 215.7 219.3 223.0 226.8
EBITDA, % 5.53 10.61 10.43 4.39 4.35 7.06 7.06 7.06 7.06 7.06
Depreciation 28.9 28.2 27.6 32.0 38.5 27.2 27.7 28.2 28.7 29.1
Depreciation, % 0.93309 0.65913 0.62049 1.02 1.3 0.90758 0.90758 0.90758 0.90758 0.90758
EBIT 142.5 425.7 436.5 105.6 90.1 184.8 187.9 191.1 194.3 197.6
EBIT, % 4.6 9.95 9.81 3.37 3.05 6.16 6.16 6.16 6.16 6.16
Total Cash .1 85.2 298.9 521.7 505.6 255.0 259.3 263.7 268.2 272.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 293.6 339.6 251.6 228.4 225.8
Account Receivables, % 9.48 7.94 5.65 7.28 7.65
Inventories 342.1 488.5 484.3 343.6 355.9 338.4 344.1 349.9 355.9 361.9
Inventories, % 11.05 11.42 10.88 10.96 12.05 11.27 11.27 11.27 11.27 11.27
Accounts Payable 165.2 180.0 151.6 157.9 170.2 142.6 145.0 147.5 149.9 152.5
Accounts Payable, % 5.33 4.21 3.41 5.04 5.76 4.75 4.75 4.75 4.75 4.75
Capital Expenditure -3.7 -14.4 -35.9 -27.5 .0 -12.8 -13.1 -13.3 -13.5 -13.7
Capital Expenditure, % -0.1191 -0.33702 -0.80639 -0.87744 0 -0.42799 -0.42799 -0.42799 -0.42799 -0.42799
Tax Rate, % 24.86 24.86 24.86 24.86 24.86 24.86 24.86 24.86 24.86 24.86
EBITAT 121.2 320.1 327.5 62.6 67.7 136.7 139.0 141.3 143.7 146.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -324.2 156.3 383.0 237.3 108.7 138.6 146.4 148.9 151.4 154.0
WACC, % 8.06 7.85 7.85 7.52 7.85 7.83 7.83 7.83 7.83 7.83
PV UFCF
SUM PV UFCF 590.9
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 155
Terminal Value 2,112
Present Terminal Value 1,449
Enterprise Value 2,040
Net Debt 131
Equity Value 1,909
Diluted Shares Outstanding, MM 9
Equity Value Per Share 222.73

What You Will Get

  • Real BlueLinx Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on BlueLinx’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as sales growth, operating margin, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
  • High-Precision Accuracy: Leverages BlueLinx's real-world financial data for credible valuation results.
  • Simplified Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  • Download: Obtain the pre-built Excel file featuring BlueLinx Holdings Inc.'s (BXC) financial data.
  • Customize: Modify projections, including sales growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and evaluate results instantly.
  • Make Decisions: Utilize the valuation findings to inform your investment approach.

Why Choose This Calculator for BlueLinx Holdings Inc. (BXC)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and industry consultants.
  • Accurate Financial Data: BlueLinx's historical and projected financials are preloaded for precise analysis.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance simplifies the calculation process.

Who Should Use This Product?

  • Investors: Accurately assess BlueLinx Holdings Inc.'s (BXC) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and in-depth analysis.
  • Consultants: Easily customize the template for valuation reports tailored to clients.
  • Entrepreneurs: Obtain insights into financial modeling practices employed by industry leaders.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques.

What the Template Contains

  • Pre-Filled Data: Contains BlueLinx Holdings Inc.'s historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for WACC calculation based on user-defined inputs.
  • Key Financial Ratios: Evaluate BlueLinx's profitability, efficiency, and debt management.
  • Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.


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.

No products were found matching.