|
Avaliação DCF da Trane Technologies PLC (TT) |
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
Trane Technologies plc (TT) Bundle
Ganhe domínio sobre sua análise de avaliação da Trane Technologies Plc (TT) usando nossa sofisticada calculadora DCF! Equipado com dados reais (TT), este modelo do Excel permite ajustar as previsões e suposições para determinar com precisão o valor intrínseco das tecnologias Trane Plc (TT).
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 | 12,454.7 | 14,136.4 | 15,991.7 | 17,677.6 | 19,838.2 | 22,287.8 | 25,039.9 | 28,131.7 | 31,605.4 | 35,508.0 |
| Revenue Growth, % | 0 | 13.5 | 13.12 | 10.54 | 12.22 | 12.35 | 12.35 | 12.35 | 12.35 | 12.35 |
| EBITDA | 1,831.9 | 2,319.2 | 2,715.5 | 3,149.9 | 3,859.6 | 3,805.4 | 4,275.3 | 4,803.2 | 5,396.2 | 6,062.6 |
| EBITDA, % | 14.71 | 16.41 | 16.98 | 17.82 | 19.46 | 17.07 | 17.07 | 17.07 | 17.07 | 17.07 |
| Depreciation | 294.3 | 294.1 | 319.2 | 343.5 | 379.4 | 458.9 | 515.6 | 579.2 | 650.8 | 731.1 |
| Depreciation, % | 2.36 | 2.08 | 2 | 1.94 | 1.91 | 2.06 | 2.06 | 2.06 | 2.06 | 2.06 |
| EBIT | 1,537.6 | 2,025.1 | 2,396.3 | 2,806.4 | 3,480.2 | 3,346.5 | 3,759.7 | 4,223.9 | 4,745.5 | 5,331.5 |
| EBIT, % | 12.35 | 14.33 | 14.98 | 15.88 | 17.54 | 15.01 | 15.01 | 15.01 | 15.01 | 15.01 |
| Total Cash | 3,289.9 | 2,159.2 | 1,220.5 | 1,095.3 | 1,590.1 | 2,832.0 | 3,181.7 | 3,574.6 | 4,015.9 | 4,511.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,202.1 | 2,594.2 | 2,981.3 | 3,415.2 | 3,090.2 | 3,992.7 | 4,485.7 | 5,039.6 | 5,661.9 | 6,361.0 |
| Account Receivables, % | 17.68 | 18.35 | 18.64 | 19.32 | 15.58 | 17.91 | 17.91 | 17.91 | 17.91 | 17.91 |
| Inventories | 1,189.2 | 1,530.8 | 1,993.8 | 2,152.1 | 1,971.5 | 2,449.7 | 2,752.2 | 3,092.1 | 3,473.9 | 3,902.8 |
| Inventories, % | 9.55 | 10.83 | 12.47 | 12.17 | 9.94 | 10.99 | 10.99 | 10.99 | 10.99 | 10.99 |
| Accounts Payable | 1,520.2 | 1,787.3 | 2,091.6 | 2,025.2 | 2,148.0 | 2,684.0 | 3,015.4 | 3,387.8 | 3,806.1 | 4,276.0 |
| Accounts Payable, % | 12.21 | 12.64 | 13.08 | 11.46 | 10.83 | 12.04 | 12.04 | 12.04 | 12.04 | 12.04 |
| Capital Expenditure | -146.2 | -223.0 | -291.8 | -300.7 | -370.6 | -363.1 | -407.9 | -458.3 | -514.9 | -578.4 |
| Capital Expenditure, % | -1.17 | -1.58 | -1.82 | -1.7 | -1.87 | -1.63 | -1.63 | -1.63 | -1.63 | -1.63 |
| Tax Rate, % | 20.79 | 20.79 | 20.79 | 20.79 | 20.79 | 20.79 | 20.79 | 20.79 | 20.79 | 20.79 |
| EBITAT | 1,020.4 | 1,609.7 | 1,937.8 | 2,212.4 | 2,756.7 | 2,575.2 | 2,893.2 | 3,250.4 | 3,651.8 | 4,102.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -702.6 | 1,214.2 | 1,419.4 | 1,596.6 | 3,393.9 | 1,826.3 | 2,536.8 | 2,850.0 | 3,201.9 | 3,597.3 |
| WACC, % | 8.93 | 8.97 | 8.97 | 8.97 | 8.97 | 8.96 | 8.96 | 8.96 | 8.96 | 8.96 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 10,629.3 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 3,705 | |||||||||
| Terminal Value | 62,145 | |||||||||
| Present Terminal Value | 40,460 | |||||||||
| Enterprise Value | 51,089 | |||||||||
| Net Debt | 3,180 | |||||||||
| Equity Value | 47,909 | |||||||||
| Diluted Shares Outstanding, MM | 228 | |||||||||
| Equity Value Per Share | 209.76 |
What You Will Receive
- Adjustable Forecast Inputs: Modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Comprehensive Data: Trane Technologies' financial information pre-loaded to facilitate your analysis.
- Instant DCF Outputs: The template automatically computes Net Present Value (NPV) and intrinsic value.
- Tailored and Professional: A refined Excel model designed to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive TT Data: Pre-filled with Trane Technologies' historical financials and future projections.
- Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Testing: Develop multiple forecasting scenarios to examine various valuation results.
- User-Friendly Design: Intuitive, organized, and crafted for both professionals and beginners.
How It Works
- Download: Obtain the pre-configured Excel file featuring Trane Technologies plc’s (TT) financial data.
- Customize: Modify projections, including revenue growth rates, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various forecasts and instantly compare the results.
- Make Decisions: Leverage the valuation insights to inform your investment strategy.
Why Choose This Calculator?
- Accurate Data: Real Trane Technologies plc (TT) financials ensure reliable valuation results.
- Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your projections.
- Time-Saving: Pre-built calculations eliminate the need to start from scratch.
- Professional-Grade Tool: Designed for investors, analysts, and consultants focused on Trane Technologies plc (TT).
- User-Friendly: Intuitive layout and step-by-step instructions make it accessible for all users.
Who Should Use This Product?
- Investors: Accurately evaluate Trane Technologies plc’s (TT) fair value prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for financial reporting and analysis specific to Trane Technologies plc (TT).
- Consultants: Efficiently customize the template for valuation reports tailored to Trane Technologies plc (TT) clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies like Trane Technologies plc (TT).
- Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to Trane Technologies plc (TT).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Trane Technologies plc (TT) 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 Trane Technologies plc (TT).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.