|
Powell Industries, Inc. (POWL) DCF Valuation
US | Industrials | Electrical Equipment & Parts | 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
Powell Industries, Inc. (POWL) Bundle
Gain insights into your Powell Industries, Inc. (POWL) valuation analysis with our state-of-the-art DCF Calculator! Preloaded with real POWL data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of Powell Industries, Inc.
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 | 518.5 | 470.6 | 532.6 | 699.3 | 1,012.4 | 1,214.8 | 1,457.8 | 1,749.4 | 2,099.3 | 2,519.2 |
| Revenue Growth, % | 0 | -9.25 | 13.18 | 31.31 | 44.77 | 20 | 20 | 20 | 20 | 20 |
| EBITDA | 31.1 | 1.0 | 7.2 | 71.1 | 178.8 | 86.0 | 103.2 | 123.9 | 148.7 | 178.4 |
| EBITDA, % | 6 | 0.21655 | 1.36 | 10.17 | 17.66 | 7.08 | 7.08 | 7.08 | 7.08 | 7.08 |
| Depreciation | 10.6 | 10.4 | 9.4 | 8.6 | .0 | 17.6 | 21.1 | 25.3 | 30.4 | 36.5 |
| Depreciation, % | 2.04 | 2.2 | 1.76 | 1.23 | 0 | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 |
| EBIT | 20.6 | -9.3 | -2.2 | 62.5 | 178.8 | 68.4 | 82.1 | 98.6 | 118.3 | 141.9 |
| EBIT, % | 3.96 | -1.98 | -0.40858 | 8.94 | 17.66 | 5.63 | 5.63 | 5.63 | 5.63 | 5.63 |
| Total Cash | 178.9 | 134.0 | 116.5 | 279.0 | 358.4 | 389.1 | 467.0 | 560.4 | 672.4 | 806.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 121.4 | 132.7 | 194.6 | 267.3 | 317.3 | 383.2 | 459.8 | 551.8 | 662.2 | 794.6 |
| Account Receivables, % | 23.42 | 28.19 | 36.53 | 38.23 | 31.34 | 31.54 | 31.54 | 31.54 | 31.54 | 31.54 |
| Inventories | 29.0 | 29.8 | 50.4 | 63.9 | 85.9 | 94.8 | 113.7 | 136.5 | 163.8 | 196.5 |
| Inventories, % | 5.59 | 6.34 | 9.47 | 9.13 | 8.48 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 |
| Accounts Payable | 35.0 | 45.2 | 63.4 | 56.7 | 73.6 | 106.1 | 127.3 | 152.7 | 183.3 | 220.0 |
| Accounts Payable, % | 6.76 | 9.62 | 11.91 | 8.1 | 7.27 | 8.73 | 8.73 | 8.73 | 8.73 | 8.73 |
| Capital Expenditure | -5.1 | -2.9 | -2.5 | -7.8 | -12.0 | -10.6 | -12.7 | -15.3 | -18.3 | -22.0 |
| Capital Expenditure, % | -0.98939 | -0.61438 | -0.46021 | -1.12 | -1.18 | -0.87315 | -0.87315 | -0.87315 | -0.87315 | -0.87315 |
| Tax Rate, % | 23.58 | 23.58 | 23.58 | 23.58 | 23.58 | 23.58 | 23.58 | 23.58 | 23.58 | 23.58 |
| EBITAT | 16.8 | -5.4 | -3.0 | 49.4 | 136.6 | 54.1 | 64.9 | 77.9 | 93.5 | 112.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -93.1 | .2 | -60.4 | -42.7 | 69.6 | 18.7 | -1.1 | -1.3 | -1.6 | -1.9 |
| WACC, % | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 12.9 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -2 | |||||||||
| Terminal Value | -39 | |||||||||
| Present Terminal Value | -26 | |||||||||
| Enterprise Value | -13 | |||||||||
| Net Debt | -314 | |||||||||
| Equity Value | 301 | |||||||||
| Diluted Shares Outstanding, MM | 12 | |||||||||
| Equity Value Per Share | 24.71 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real POWL financials.
- Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect Powell Industries' valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as revenue growth, EBITDA margin, and capital expenditures.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional metrics without delay.
- High-Precision Accuracy: Leverages Powell Industries' actual financial data for credible valuation results.
- Effortless Scenario Analysis: Easily explore various assumptions and evaluate different outcomes.
- Efficiency Booster: Removes the necessity of constructing intricate valuation models from the ground up.
How It Works
- 1. Download the Template: Obtain and open the Excel file containing Powell Industries, Inc.'s (POWL) preloaded data.
- 2. Adjust Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
- 3. View Results in Real-Time: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Different Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.
Why Choose Powell Industries, Inc. (POWL)?
- Time Efficiency: Skip the hassle of building complex models – our solutions are readily available.
- Enhanced Accuracy: Dependable data and methodologies minimize valuation discrepancies.
- Completely Customizable: Adjust the tools to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive visuals and outputs simplify the analysis of results.
- Endorsed by Professionals: Crafted for those who prioritize accuracy and functionality.
Who Should Use This Product?
- Investors: Accurately assess Powell Industries, Inc.'s (POWL) fair value prior to making investment choices.
- CFOs: Utilize a top-tier DCF model for comprehensive financial reporting and analysis.
- Consultants: Efficiently customize the template for client valuation reports.
- Entrepreneurs: Acquire knowledge on financial modeling practices employed by leading companies.
- Educators: Implement it as a resource to illustrate valuation techniques in the classroom.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Powell Industries, Inc. (POWL) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Powell Industries, Inc. (POWL).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.