|
Avaliação DCF da Envista Holdings Corporation (NVST)
US | Healthcare | Medical - Equipment & Services | 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
Envista Holdings Corporation (NVST) Bundle
Explore a perspectiva financeira da Envista Holdings Corporation (NVST) com nossa calculadora DCF amigável! Digite suas projeções de crescimento, margens de lucro e despesas para calcular o valor intrínseco da Envista Holdings Corporation (NVST) e refinar 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 | 2,282.0 | 2,508.9 | 2,569.1 | 2,566.5 | 2,510.6 | 2,573.8 | 2,638.5 | 2,704.9 | 2,772.9 | 2,842.7 |
| Revenue Growth, % | 0 | 9.94 | 2.4 | -0.1012 | -2.18 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 |
| EBITDA | 205.6 | 460.5 | 484.4 | 171.1 | -883.8 | 91.0 | 93.3 | 95.7 | 98.1 | 100.5 |
| EBITDA, % | 9.01 | 18.35 | 18.85 | 6.67 | -35.2 | 3.54 | 3.54 | 3.54 | 3.54 | 3.54 |
| Depreciation | 163.1 | 151.9 | 162.1 | 162.6 | 154.4 | 164.7 | 168.8 | 173.1 | 177.4 | 181.9 |
| Depreciation, % | 7.15 | 6.05 | 6.31 | 6.34 | 6.15 | 6.4 | 6.4 | 6.4 | 6.4 | 6.4 |
| EBIT | 42.5 | 308.6 | 322.3 | 8.5 | -1,038.2 | -73.7 | -75.5 | -77.4 | -79.4 | -81.4 |
| EBIT, % | 1.86 | 12.3 | 12.55 | 0.33119 | -41.35 | -2.86 | -2.86 | -2.86 | -2.86 | -2.86 |
| Total Cash | 888.9 | 1,073.6 | 606.9 | 940.0 | 1,069.1 | 950.1 | 974.0 | 998.5 | 1,023.6 | 1,049.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 301.7 | 331.9 | 393.5 | 407.5 | 363.0 | 371.2 | 380.5 | 390.1 | 399.9 | 409.9 |
| Account Receivables, % | 13.22 | 13.23 | 15.32 | 15.88 | 14.46 | 14.42 | 14.42 | 14.42 | 14.42 | 14.42 |
| Inventories | 266.9 | 263.8 | 300.8 | 258.8 | 241.0 | 275.9 | 282.9 | 290.0 | 297.3 | 304.7 |
| Inventories, % | 11.7 | 10.51 | 11.71 | 10.08 | 9.6 | 10.72 | 10.72 | 10.72 | 10.72 | 10.72 |
| Accounts Payable | 202.5 | 185.8 | 228.3 | 179.5 | 174.6 | 201.3 | 206.4 | 211.6 | 216.9 | 222.4 |
| Accounts Payable, % | 8.87 | 7.41 | 8.89 | 6.99 | 6.95 | 7.82 | 7.82 | 7.82 | 7.82 | 7.82 |
| Capital Expenditure | -47.7 | -54.7 | -75.7 | -58.2 | -33.8 | -55.8 | -57.2 | -58.6 | -60.1 | -61.6 |
| Capital Expenditure, % | -2.09 | -2.18 | -2.95 | -2.27 | -1.35 | -2.17 | -2.17 | -2.17 | -2.17 | -2.17 |
| Tax Rate, % | -3.13 | -3.13 | -3.13 | -3.13 | -3.13 | -3.13 | -3.13 | -3.13 | -3.13 | -3.13 |
| EBITAT | -47.0 | 319.5 | 276.0 | 15.5 | -1,070.6 | -56.8 | -58.3 | -59.7 | -61.2 | -62.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -297.7 | 372.9 | 306.3 | 99.1 | -892.6 | 35.8 | 42.2 | 43.3 | 44.4 | 45.5 |
| WACC, % | 7.14 | 8.39 | 8.21 | 8.39 | 8.39 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 166.8 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 47 | |||||||||
| Terminal Value | 1,023 | |||||||||
| Present Terminal Value | 693 | |||||||||
| Enterprise Value | 860 | |||||||||
| Net Debt | 479 | |||||||||
| Equity Value | 381 | |||||||||
| Diluted Shares Outstanding, MM | 172 | |||||||||
| Equity Value Per Share | 2.21 |
What You Will Get
- Real NVST Financial Data: Pre-filled with Envista Holdings Corporation’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 Envista'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 NVST Financials: Pre-filled historical and projected data for Envista Holdings Corporation (NVST).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Envista’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Envista’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.
- Step 2: Review pre-entered Envista Holdings Corporation (NVST) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Envista Holdings Corporation (NVST)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Envista Holdings Corporation (NVST)?
- Accurate Data: Utilize real financials from Envista Holdings for trustworthy valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you from starting anew.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the industry.
- User-Friendly: Easy-to-navigate design and clear instructions ensure accessibility for all users.
Who Should Use Envista Holdings Corporation (NVST)?
- Healthcare Investors: Make informed investment choices with a robust analysis of Envista's market position.
- Market Analysts: Streamline your research with comprehensive reports on Envista's performance metrics.
- Consultants: Easily tailor presentations or reports focused on Envista's strategic initiatives.
- Industry Enthusiasts: Enhance your knowledge of the dental and healthcare sectors through Envista's case studies.
- Educators and Students: Utilize Envista's business model as a practical example in healthcare management courses.
What the Template Contains
- Preloaded NVST Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.