|
Avaliação DCF Incorporated (DCO) Ducommun Incorporated (DCO)
US | Industrials | Aerospace & Defense | NYSE
|
- ✓ 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
Ducommun Incorporated (DCO) Bundle
Aprimore suas estratégias de investimento com a calculadora DCF (DCO)! Obtenha dados financeiros reais para a Ducommun Incorporated, ajuste as projeções e despesas de crescimento e observe instantaneamente como essas modificações afetam o valor intrínseco de (DCO).
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 | 628.9 | 645.4 | 712.5 | 757.0 | 786.6 | 832.1 | 880.3 | 931.3 | 985.2 | 1,042.2 |
| Revenue Growth, % | 0 | 2.62 | 10.4 | 6.24 | 3.9 | 5.79 | 5.79 | 5.79 | 5.79 | 5.79 |
| EBITDA | 76.8 | 213.4 | 83.6 | 69.7 | 52.2 | 121.2 | 128.3 | 135.7 | 143.5 | 151.9 |
| EBITDA, % | 12.21 | 33.07 | 11.73 | 9.21 | 6.64 | 14.57 | 14.57 | 14.57 | 14.57 | 14.57 |
| Depreciation | 32.0 | 31.7 | 38.7 | 32.6 | .0 | 32.8 | 34.8 | 36.8 | 38.9 | 41.1 |
| Depreciation, % | 5.09 | 4.92 | 5.43 | 4.3 | 0 | 3.95 | 3.95 | 3.95 | 3.95 | 3.95 |
| EBIT | 44.8 | 181.7 | 44.9 | 37.2 | 52.2 | 88.4 | 93.5 | 98.9 | 104.7 | 110.7 |
| EBIT, % | 7.12 | 28.15 | 6.3 | 4.91 | 6.64 | 10.62 | 10.62 | 10.62 | 10.62 | 10.62 |
| Total Cash | 56.5 | 76.3 | 46.2 | 42.9 | 37.1 | 62.7 | 66.3 | 70.2 | 74.2 | 78.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 212.1 | 248.7 | 295.2 | 282.4 | 310.3 | 316.9 | 335.3 | 354.7 | 375.2 | 397.0 |
| Account Receivables, % | 33.72 | 38.53 | 41.44 | 37.3 | 39.45 | 38.09 | 38.09 | 38.09 | 38.09 | 38.09 |
| Inventories | 129.2 | 150.9 | 171.2 | 207.0 | 196.9 | 200.3 | 211.9 | 224.1 | 237.1 | 250.8 |
| Inventories, % | 20.55 | 23.39 | 24.03 | 27.34 | 25.03 | 24.07 | 24.07 | 24.07 | 24.07 | 24.07 |
| Accounts Payable | 64.0 | 66.1 | 90.1 | 72.3 | 75.8 | 86.9 | 92.0 | 97.3 | 102.9 | 108.9 |
| Accounts Payable, % | 10.17 | 10.24 | 12.65 | 9.55 | 9.63 | 10.45 | 10.45 | 10.45 | 10.45 | 10.45 |
| Capital Expenditure | -12.5 | -16.9 | -19.7 | -19.5 | -14.1 | -19.5 | -20.7 | -21.9 | -23.1 | -24.5 |
| Capital Expenditure, % | -1.99 | -2.61 | -2.76 | -2.58 | -1.8 | -2.35 | -2.35 | -2.35 | -2.35 | -2.35 |
| Tax Rate, % | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 |
| EBITAT | 40.8 | 144.4 | 38.8 | 36.1 | 44.6 | 77.7 | 82.2 | 87.0 | 92.0 | 97.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -217.0 | 103.1 | 15.0 | 8.4 | 16.1 | 92.2 | 71.4 | 75.5 | 79.9 | 84.5 |
| WACC, % | 11.69 | 11.5 | 11.61 | 11.79 | 11.59 | 11.64 | 11.64 | 11.64 | 11.64 | 11.64 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 294.4 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 87 | |||||||||
| Terminal Value | 1,008 | |||||||||
| Present Terminal Value | 581 | |||||||||
| Enterprise Value | 876 | |||||||||
| Net Debt | 5 | |||||||||
| Equity Value | 871 | |||||||||
| Diluted Shares Outstanding, MM | 15 | |||||||||
| Equity Value Per Share | 58.00 |
What You Will Get
- Real DCO Financial Data: Pre-filled with Ducommun Incorporated's historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Ducommun Incorporated’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- 🔍 Real-Life DCO Financials: Pre-filled historical and projected data for Ducommun Incorporated (DCO).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Ducommun’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Ducommun’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file for Ducommun Incorporated (DCO).
- Step 2: Review Ducommun's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs to inform your investment decisions.
Why Choose Ducommun Incorporated (DCO)?
- Proven Reliability: Benefit from a long-standing reputation in the aerospace and defense industries.
- Innovative Solutions: Access cutting-edge technology and engineering expertise tailored to your needs.
- Customer-Centric Approach: Experience personalized service and support for all your project requirements.
- Robust Financial Performance: Trust in a company with a solid track record of growth and profitability.
- Industry Expertise: Leverage the knowledge of seasoned professionals committed to excellence.
Who Should Use This Product?
- Finance Students: Master valuation techniques and practice with real data specific to Ducommun Incorporated (DCO).
- Academics: Integrate professional valuation models into your coursework or research focused on Ducommun Incorporated (DCO).
- Investors: Evaluate your own investment hypotheses and assess valuation results for Ducommun Incorporated (DCO) stock.
- Analysts: Enhance your analysis process with a customizable DCF model tailored for Ducommun Incorporated (DCO).
- Small Business Owners: Understand the valuation methodologies used for analyzing large public companies like Ducommun Incorporated (DCO).
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations for Ducommun Incorporated (DCO).
- Real-World Data: Ducommun's historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for deeper insights into Ducommun's performance.
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to Ducommun Incorporated (DCO).
- Dashboard with Visual Outputs: Charts and tables for clear, actionable results tailored to Ducommun Incorporated (DCO).
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.