Exponent, Inc. (EXPO) DCF Valuation

Exponente, Inc. (Expo) Avaliação DCF

US | Industrials | Consulting Services | NASDAQ
Exponent, Inc. (EXPO) 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

Exponent, Inc. (EXPO) Bundle

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

TOTAL:

Projetado para precisão, a nossa calculadora DCF (Expo) permite avaliar a avaliação Exponent, Inc. usando dados financeiros do mundo real e oferece flexibilidade completa para modificar todos os parâmetros essenciais para projeções aprimoradas.


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 399.9 466.3 513.3 536.8 558.5 607.8 661.5 719.8 783.4 852.5
Revenue Growth, % 0 16.6 10.09 4.57 4.05 8.83 8.83 8.83 8.83 8.83
EBITDA 90.1 115.4 147.9 120.2 9.7 121.9 132.6 144.3 157.1 170.9
EBITDA, % 22.54 24.75 28.82 22.4 1.73 20.05 20.05 20.05 20.05 20.05
Depreciation 6.9 6.5 7.1 8.9 -109.9 -16.4 -17.9 -19.5 -21.2 -23.1
Depreciation, % 1.72 1.39 1.38 1.66 -19.67 -2.7 -2.7 -2.7 -2.7 -2.7
EBIT 83.2 108.9 140.8 111.3 119.6 138.3 150.5 163.8 178.2 194.0
EBIT, % 20.82 23.36 27.44 20.74 21.41 22.75 22.75 22.75 22.75 22.75
Total Cash 242.5 297.7 161.5 187.2 258.9 288.3 313.8 341.4 371.6 404.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 111.6 139.9 170.1 167.4 161.4
Account Receivables, % 27.9 30 33.14 31.18 28.9
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.00000025 0.000000214 0.000000195 0 0 0.000000132 0.000000132 0.000000132 0.000000132 0.000000132
Accounts Payable 3.3 3.2 8.6 4.5 .0 4.9 5.3 5.8 6.3 6.9
Accounts Payable, % 0.81995 0.6848 1.68 0.8363 0 0.80494 0.80494 0.80494 0.80494 0.80494
Capital Expenditure -5.0 -6.8 -12.0 -16.4 -6.9 -11.4 -12.4 -13.5 -14.6 -15.9
Capital Expenditure, % -1.25 -1.46 -2.35 -3.05 -1.24 -1.87 -1.87 -1.87 -1.87 -1.87
Tax Rate, % 26.04 26.04 26.04 26.04 26.04 26.04 26.04 26.04 26.04 26.04
EBITAT 70.9 87.6 109.0 82.2 88.4 108.1 117.6 128.0 139.3 151.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -35.5 58.9 79.2 73.4 -26.9 62.9 71.6 77.9 84.8 92.3
WACC, % 7.34 7.33 7.33 7.33 7.33 7.33 7.33 7.33 7.33 7.33
PV UFCF
SUM PV UFCF 312.4
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 96
Terminal Value 2,880
Present Terminal Value 2,022
Enterprise Value 2,334
Net Debt -177
Equity Value 2,512
Diluted Shares Outstanding, MM 52
Equity Value Per Share 48.64

What You Will Get

  • Comprehensive Financial Model: Exponent, Inc.'s (EXPO) real data facilitates accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Instant updates ensure you observe results as you implement changes.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Adaptable and Reusable: Designed for versatility, enabling repeated application for in-depth forecasts.

Key Features

  • Comprehensive Data: Exponent’s historical performance metrics and detailed projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and profit margins as needed.
  • Real-Time Insights: Monitor Exponent’s intrinsic value updates instantly.
  • Intuitive Visualizations: Interactive charts illustrate valuation outcomes and essential indicators.
  • Designed for Precision: A specialized tool tailored for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Exponent, Inc.'s preloaded data.
  • 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate multiple forecasts to investigate various valuation results.
  • 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making.

Why Choose Exponent, Inc. (EXPO) Calculator?

  • Reliable Data: Access to real Exponent financials for accurate valuation assessments.
  • Flexible Options: Modify essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Efficient: Pre-configured calculations save you the hassle of starting from the beginning.
  • Expert-Level Tool: Tailored for investors, financial analysts, and consultants.
  • Easy to Use: User-friendly design and detailed instructions ensure accessibility for everyone.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and dependable valuation models for investment analysis in Exponent, Inc. (EXPO).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients regarding Exponent, Inc. (EXPO) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insights into how technology firms like Exponent, Inc. (EXPO) are assessed in the financial markets.

What the Template Contains

  • Historical Data: Includes Exponent, Inc.'s (EXPO) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Exponent, Inc.'s (EXPO) 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 Exponent, Inc.'s (EXPO) 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.

No products were found matching.