Tempur Sealy International, Inc. (TPX) DCF Valuation

Tempur Sealy International, Inc. (TPX) DCF Avaliação

US | Consumer Cyclical | Furnishings, Fixtures & Appliances | NYSE
Tempur Sealy International, Inc. (TPX) 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

Tempur Sealy International, Inc. (TPX) Bundle

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

TOTAL: $121 $71

Desbloqueie o potencial financeiro da Tempur Sealy International, Inc. (TPX) com experiência! Esta calculadora DCF (TPX) vem com dados financeiros pré-preenchidos e oferece a flexibilidade para modificar o crescimento da receita, o WACC, as margens e outras suposições essenciais para se alinhar às suas previsões.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 3,106.0 3,676.9 4,930.8 4,921.2 4,925.4 5,570.1 6,299.2 7,123.8 8,056.3 9,110.9
Revenue Growth, % 0.00 18.38 34.10 -0.19 0.09 13.09 13.09 13.09 13.09 13.09
EBITDA 440.9 613.7 994.9 807.3 739.3 919.1 1,039.4 1,175.4 1,329.3 1,503.3
EBITDA, % 14.20 16.69 20.18 16.40 15.01 16.50 16.50 16.50 16.50 16.50
Depreciation 89.7 98.0 113.2 127.1 135.3 147.1 166.3 188.1 212.7 240.5
Depreciation, % 2.89 2.67 2.30 2.58 2.75 2.64 2.64 2.64 2.64 2.64
EBIT 351.2 515.7 881.7 680.2 604.0 772.0 873.1 987.4 1,116.6 1,262.8
EBIT, % 11.31 14.03 17.88 13.82 12.26 13.86 13.86 13.86 13.86 13.86
Total Cash 64.9 65.0 300.7 69.4 74.9 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 372.0 383.7 419.5 422.6 431.4
Account Receivables, % 11.98 10.44 8.51 8.59 8.76
Inventories 260.5 312.1 463.9 555.0 483.1 527.5 596.5 674.6 762.9 862.8
Inventories, % 8.39 8.49 9.41 11.28 9.81 9.47 9.47 9.47 9.47 9.47
Accounts Payable 251.7 324.1 432.0 359.8 311.3 437.8 495.1 559.9 633.2 716.1
Accounts Payable, % 8.10 8.81 8.76 7.31 6.32 7.86 7.86 7.86 7.86 7.86
Capital Expenditure -88.2 -111.3 -123.3 -306.5 -185.4 -204.4 -231.2 -261.4 -295.7 -334.4
Capital Expenditure, % -2.84 -3.03 -2.50 -6.23 -3.76 -3.67 -3.67 -3.67 -3.67 -3.67
Tax Rate, % 28.62 22.90 24.21 21.05 22.35 23.83 23.83 23.83 23.83 23.83
EBITAT 250.7 397.6 668.2 537.0 469.0 588.0 665.0 752.1 850.5 961.8
Depreciation 89.7 98.0 113.2 127.1 135.3 147.1 166.3 188.1 212.7 240.5
Changes in Account Receivables -106.1 -70.4 -79.5 -90.0 -101.8
Changes in Inventories -44.4 -69.0 -78.1 -88.3 -99.9
Changes in Accounts Payable 126.5 57.3 64.8 73.3 82.9
Capital Expenditure -88.2 -111.3 -123.3 -306.5 -185.4 -204.4 -231.2 -261.4 -295.7 -334.4
UFCF -128.6 393.4 578.4 191.2 433.5 506.7 518.0 585.9 662.5 749.2
WACC, % 10.18 10.23 10.22 10.25 10.24 10.22 10.22 10.22 10.22 10.22
PV UFCF 459.7 426.4 437.5 448.9 460.6
SUM PV UFCF 2,233.1
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 771.7
Terminal Value 10,688.0
Present Terminal Value 6,570.4
Enterprise Value 8,803.6
Net Debt 3,191.0
Equity Value 5,612.6
Diluted Shares Outstanding, MM 177.0
Equity Value Per Share 31.71

What You Will Get

  • Real TPX Financial Data: Pre-filled with Tempur Sealy'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 Tempur Sealy'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 TPX Data: Pre-filled with Tempur Sealy's historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • Download: Obtain the pre-formatted Excel file featuring Tempur Sealy International, Inc.'s (TPX) financial data.
  • Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose Tempur Sealy International, Inc. (TPX)?

  • Exceptional Comfort: Our products are engineered for superior support and sleep quality.
  • Innovative Technology: Cutting-edge materials and design enhance durability and performance.
  • Wide Range of Options: Customize your sleep experience with various models and sizes.
  • Proven Satisfaction: Backed by numerous customer testimonials and industry awards.
  • Commitment to Sustainability: We prioritize eco-friendly practices in our manufacturing processes.

Who Should Use This Product?

  • Sleep Science Students: Explore the latest research in sleep technology and apply it using real-world data.
  • Academics: Integrate advanced sleep product models into your curriculum or research projects.
  • Investors: Validate your investment strategies and evaluate valuation metrics for Tempur Sealy International, Inc. (TPX).
  • Market Analysts: Enhance your analysis with a ready-to-use, customizable financial model specific to the bedding industry.
  • Retail Business Owners: Understand how major players like Tempur Sealy International, Inc. (TPX) are evaluated in the market.

What the Template Contains

  • Pre-Filled DCF Model: Tempur Sealy's financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Tempur Sealy's 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.