|
Crown Crafts, Inc. (CRWS) DCF Valuation
US | Consumer Cyclical | Furnishings, Fixtures & Appliances | NASDAQ
|
- ✓ 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
Crown Crafts, Inc. (CRWS) Bundle
Discover the true potential of Crown Crafts, Inc. (CRWS) with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and assess how fluctuations influence Crown Crafts, Inc. (CRWS) valuation – all within one convenient Excel template.
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 | 73.4 | 79.2 | 87.4 | 75.1 | 87.6 | 92.2 | 97.0 | 102.1 | 107.4 | 113.0 |
| Revenue Growth, % | 0 | 7.86 | 10.35 | -14.09 | 16.76 | 5.22 | 5.22 | 5.22 | 5.22 | 5.22 |
| EBITDA | 10.9 | 13.3 | 10.3 | 8.6 | 13.1 | 12.9 | 13.6 | 14.3 | 15.0 | 15.8 |
| EBITDA, % | 14.85 | 16.8 | 11.8 | 11.5 | 14.94 | 13.98 | 13.98 | 13.98 | 13.98 | 13.98 |
| Depreciation | 3.2 | 3.4 | 2.9 | 1.2 | 5.8 | 3.7 | 3.9 | 4.1 | 4.3 | 4.6 |
| Depreciation, % | 4.31 | 4.33 | 3.35 | 1.56 | 6.6 | 4.03 | 4.03 | 4.03 | 4.03 | 4.03 |
| EBIT | 7.7 | 9.9 | 7.4 | 7.5 | 7.3 | 9.2 | 9.7 | 10.2 | 10.7 | 11.2 |
| EBIT, % | 10.54 | 12.48 | 8.45 | 9.94 | 8.35 | 9.95 | 9.95 | 9.95 | 9.95 | 9.95 |
| Total Cash | .3 | .6 | 1.6 | 1.7 | .8 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 17.8 | 19.3 | 23.2 | 22.8 | 22.4 | 24.2 | 25.5 | 26.8 | 28.2 | 29.7 |
| Account Receivables, % | 24.26 | 24.43 | 26.59 | 30.39 | 25.56 | 26.24 | 26.24 | 26.24 | 26.24 | 26.24 |
| Inventories | 17.7 | 20.3 | 20.7 | 34.2 | 29.7 | 28.2 | 29.7 | 31.2 | 32.9 | 34.6 |
| Inventories, % | 24.16 | 25.69 | 23.64 | 45.58 | 33.9 | 30.59 | 30.59 | 30.59 | 30.59 | 30.59 |
| Accounts Payable | 3.0 | 5.5 | 6.4 | 7.5 | 4.5 | 6.2 | 6.5 | 6.8 | 7.2 | 7.6 |
| Accounts Payable, % | 4.05 | 7 | 7.3 | 10.06 | 5.14 | 6.71 | 6.71 | 6.71 | 6.71 | 6.71 |
| Capital Expenditure | -.7 | -.7 | -.5 | -.8 | -.8 | -.8 | -.9 | -.9 | -1.0 | -1.0 |
| Capital Expenditure, % | -0.96054 | -0.92593 | -0.60783 | -1.08 | -0.89693 | -0.89489 | -0.89489 | -0.89489 | -0.89489 | -0.89489 |
| Tax Rate, % | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 |
| EBITAT | 6.5 | 7.8 | 5.9 | 5.7 | 5.7 | 7.3 | 7.7 | 8.1 | 8.5 | 9.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -23.6 | 8.9 | 5.0 | -5.9 | 12.6 | 11.6 | 8.3 | 8.8 | 9.2 | 9.7 |
| WACC, % | 6.88 | 6.8 | 6.82 | 6.76 | 6.79 | 6.81 | 6.81 | 6.81 | 6.81 | 6.81 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 39.4 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 10 | |||||||||
| Terminal Value | 262 | |||||||||
| Present Terminal Value | 188 | |||||||||
| Enterprise Value | 228 | |||||||||
| Net Debt | 23 | |||||||||
| Equity Value | 205 | |||||||||
| Diluted Shares Outstanding, MM | 10 | |||||||||
| Equity Value Per Share | 20.05 |
What You Will Get
- Real Crown Crafts Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Crown Crafts, Inc. (CRWS).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis needs.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Crown Crafts, Inc.'s (CRWS) fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections tailored to Crown Crafts, Inc. (CRWS).
- Time-Saving and Accurate: Avoid the hassle of building models from scratch while ensuring precision and adaptability.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as sales growth, profit margins, and operating expenses.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages Crown Crafts, Inc.'s (CRWS) actual financial data for reliable valuation results.
- Simplified Scenario Analysis: Evaluate various assumptions and analyze results with ease.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Crown Crafts data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Crown Crafts' intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Crown Crafts, Inc. (CRWS)?
- Designed for Industry Experts: A sophisticated tool tailored for analysts, CFOs, and consultants in the textile sector.
- Accurate Financial Data: Crown Crafts’ historical and projected financials are preloaded for reliable analysis.
- Dynamic Scenario Analysis: Effortlessly simulate various forecasts and assumptions to gauge potential outcomes.
- Insightful Outputs: Automatically computes intrinsic value, NPV, and other essential metrics.
- User-Friendly Interface: Comprehensive step-by-step instructions lead you through each stage of the calculation.
Who Should Use This Product?
- Investors: Accurately estimate Crown Crafts, Inc.'s (CRWS) fair value before making investment decisions.
- CFOs: Leverage a professional-grade DCF model for financial reporting and analysis specific to Crown Crafts, Inc. (CRWS).
- Consultants: Quickly adapt the template for valuation reports tailored to Crown Crafts, Inc. (CRWS) clients.
- Entrepreneurs: Gain insights into financial modeling practices utilized by leading companies like Crown Crafts, Inc. (CRWS).
- Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Crown Crafts, Inc. (CRWS).
What the Template Contains
- Historical Data: Includes Crown Crafts, Inc. (CRWS)’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Crown Crafts, Inc. (CRWS)’s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Crown Crafts, Inc. (CRWS)’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.