Genuine Parts Company (GPC) DCF Valuation

Avaliação DCF da empresa de peças genuínas (GPC)

US | Consumer Cyclical | Specialty Retail | NYSE
Genuine Parts Company (GPC) 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

Genuine Parts Company (GPC) Bundle

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

TOTAL:

Explore as perspectivas financeiras da Genuine Parts Company (GPC) com nossa calculadora DCF! Digite suas projeções para crescimento, margens e despesas para calcular o valor intrínseco de empresa genuína de peças (GPC) e moldar 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 16,537.4 18,870.5 22,096.0 23,090.6 23,486.6 25,683.5 28,086.0 30,713.2 33,586.2 36,727.9
Revenue Growth, % 0 14.11 17.09 4.5 1.71 9.35 9.35 9.35 9.35 9.35
EBITDA 1,274.6 1,553.5 1,994.3 2,157.3 1,680.8 2,129.9 2,329.1 2,547.0 2,785.3 3,045.8
EBITDA, % 7.71 8.23 9.03 9.34 7.16 8.29 8.29 8.29 8.29 8.29
Depreciation 272.8 291.0 347.8 350.5 408.0 412.0 450.6 492.7 538.8 589.2
Depreciation, % 1.65 1.54 1.57 1.52 1.74 1.6 1.6 1.6 1.6 1.6
EBIT 1,001.8 1,262.5 1,646.5 1,806.8 1,272.8 1,717.9 1,878.6 2,054.3 2,246.5 2,456.6
EBIT, % 6.06 6.69 7.45 7.82 5.42 6.69 6.69 6.69 6.69 6.69
Total Cash 990.2 714.7 653.5 1,102.0 480.0 1,004.1 1,098.1 1,200.8 1,313.1 1,435.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,557.0 1,798.0 2,188.9 2,223.4 2,182.9
Account Receivables, % 9.41 9.53 9.91 9.63 9.29
Inventories 3,506.3 3,889.9 4,441.6 4,676.7 5,514.4 5,426.9 5,934.6 6,489.7 7,096.8 7,760.6
Inventories, % 21.2 20.61 20.1 20.25 23.48 21.13 21.13 21.13 21.13 21.13
Accounts Payable 4,128.1 4,804.9 5,456.6 5,499.5 5,923.7 6,377.7 6,974.2 7,626.6 8,340.0 9,120.2
Accounts Payable, % 24.96 25.46 24.69 23.82 25.22 24.83 24.83 24.83 24.83 24.83
Capital Expenditure -153.5 -266.1 -339.6 -512.7 -567.3 -437.2 -478.1 -522.8 -571.7 -625.2
Capital Expenditure, % -0.92821 -1.41 -1.54 -2.22 -2.42 -1.7 -1.7 -1.7 -1.7 -1.7
Tax Rate, % 23.12 23.12 23.12 23.12 23.12 23.12 23.12 23.12 23.12 23.12
EBITAT 431.5 945.3 1,238.3 1,365.2 978.5 1,187.4 1,298.5 1,419.9 1,552.7 1,698.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -384.4 1,022.4 955.4 976.5 446.1 1,432.6 1,130.3 1,236.0 1,351.6 1,478.1
WACC, % 6.42 6.77 6.77 6.78 6.79 6.71 6.71 6.71 6.71 6.71
PV UFCF
SUM PV UFCF 5,463.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,508
Terminal Value 32,027
Present Terminal Value 23,149
Enterprise Value 28,613
Net Debt 5,263
Equity Value 23,350
Diluted Shares Outstanding, MM 140
Equity Value Per Share 167.18

What You Will Get

  • Real GPC Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Genuine Parts Company (GPC).
  • 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 Genuine Parts Company’s (GPC) fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and in-depth projections tailored for GPC.
  • Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility in your financial assessments.

Key Features

  • Real-Life GPC Data: Pre-filled with Genuine Parts Company’s historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures as needed.
  • Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Develop various forecast scenarios to evaluate different valuation results.
  • User-Friendly Design: Intuitive, organized, and suitable for both professionals and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template with Genuine Parts Company’s (GPC) data included.
  • Step 2: Explore the pre-filled sheets and understand the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Genuine Parts Company’s (GPC) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator for Genuine Parts Company (GPC)?

  • Accurate Data: Utilizes real financials from Genuine Parts Company for dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you from the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants focused on GPC.
  • User-Friendly: Features an intuitive design and step-by-step guidance to accommodate users of all experience levels.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and precise valuation models for analyzing GPC's portfolio.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver clients accurate valuation insights for Genuine Parts Company (GPC) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Industry Analysts: Gain insights into the valuation of companies like Genuine Parts Company (GPC) within the automotive parts sector.

What the Template Contains

  • Pre-Filled DCF Model: Genuine Parts Company’s (GPC) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Genuine Parts Company’s (GPC) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.


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.