|
Avaliação DCF da UWM Holdings Corporation (UWMC)
US | Financial Services | Financial - Mortgages | 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
UWM Holdings Corporation (UWMC) Bundle
Avalie o futuro financeiro da UWM Holdings Corporation como um especialista! Esta calculadora DCF (UWMC) fornece dados financeiros pré-preenchidos e oferece total flexibilidade para modificar o crescimento da receita, o WACC, as margens e outras suposições cruciais para se alinhar às suas projeções.
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 | 2,529.0 | 1,810.2 | 1,810.2 | 2,165.5 | 2,163.7 | 2,115.7 | 2,068.7 | 2,022.8 | 1,977.9 | 1,933.9 |
| Revenue Growth, % | 0 | -28.42 | 0 | 19.62 | -0.08238377 | -2.22 | -2.22 | -2.22 | -2.22 | -2.22 |
| EBITDA | .0 | 1,036.4 | 1,033.2 | 1,138.2 | 872.2 | 876.7 | 857.3 | 838.2 | 819.6 | 801.4 |
| EBITDA, % | 0 | 57.25 | 57.08 | 52.56 | 40.31 | 41.44 | 41.44 | 41.44 | 41.44 | 41.44 |
| Depreciation | 6.8 | 1,074.4 | 1,100.5 | 46.1 | 48.8 | 528.1 | 516.4 | 504.9 | 493.7 | 482.7 |
| Depreciation, % | 0.26996 | 59.35 | 60.8 | 2.13 | 2.25 | 24.96 | 24.96 | 24.96 | 24.96 | 24.96 |
| EBIT | -6.8 | -38.0 | -67.3 | 1,092.0 | 823.4 | 348.6 | 340.9 | 333.3 | 325.9 | 318.7 |
| EBIT, % | -0.26996 | -2.1 | -3.72 | 50.43 | 38.06 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 |
| Total Cash | 731.1 | 818.2 | 818.2 | 497.5 | 610.4 | 721.4 | 705.4 | 689.7 | 674.4 | 659.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 276.5 | 472.7 | 383.1 | 1,368.9 | 418.0 | 595.5 | 582.3 | 569.4 | 556.7 | 544.4 |
| Account Receivables, % | 10.93 | 26.11 | 21.17 | 63.22 | 19.32 | 28.15 | 28.15 | 28.15 | 28.15 | 28.15 |
| Inventories | -60.2 | -24.9 | -7.9 | .0 | .0 | -17.7 | -17.3 | -17.0 | -16.6 | -16.2 |
| Inventories, % | -2.38 | -1.38 | -0.43486 | 0 | 0 | -0.83851 | -0.83851 | -0.83851 | -0.83851 | -0.83851 |
| Accounts Payable | 847.7 | 524.0 | 138.7 | 167.9 | 174.8 | 363.7 | 355.7 | 347.8 | 340.0 | 332.5 |
| Accounts Payable, % | 33.52 | 28.95 | 7.66 | 7.75 | 8.08 | 17.19 | 17.19 | 17.19 | 17.19 | 17.19 |
| Capital Expenditure | -65.4 | -26.6 | -26.6 | -26.4 | .0 | -28.5 | -27.9 | -27.3 | -26.7 | -26.1 |
| Capital Expenditure, % | -2.59 | -1.47 | -1.47 | -1.22 | 0 | -1.35 | -1.35 | -1.35 | -1.35 | -1.35 |
| Tax Rate, % | 95.71 | 95.71 | 95.71 | 95.71 | 95.71 | 95.71 | 95.71 | 95.71 | 95.71 | 95.71 |
| EBITAT | -6.8 | -37.9 | -3.0 | 189.4 | 35.3 | 157.0 | 153.5 | 150.1 | 146.8 | 143.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 566.1 | 454.6 | 758.2 | -755.4 | 1,042.0 | 685.6 | 646.7 | 632.4 | 618.3 | 604.6 |
| WACC, % | 13.62 | 13.66 | 2.53 | 4.04 | 2.51 | 7.27 | 7.27 | 7.27 | 7.27 | 7.27 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,605.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 617 | |||||||||
| Terminal Value | 11,694 | |||||||||
| Present Terminal Value | 8,232 | |||||||||
| Enterprise Value | 10,838 | |||||||||
| Net Debt | 2,994 | |||||||||
| Equity Value | 7,844 | |||||||||
| Diluted Shares Outstanding, MM | 111 | |||||||||
| Equity Value Per Share | 70.43 |
What You Will Receive
- Adjustable Forecast Inputs: Seamlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Comprehensive Data: UWM Holdings Corporation’s financial data pre-loaded to facilitate your analysis.
- Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Tailored and Professional: A refined Excel model that caters to your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future forecasts for UWM Holdings Corporation (UWMC).
- Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic refresh of DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to effectively visualize your valuation insights.
- Suitable for All Levels: A straightforward, user-centric design tailored for investors, CFOs, and financial consultants.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered UWM Holdings Corporation (UWMC) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for UWM Holdings Corporation’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose UWM Holdings Corporation (UWMC) Calculator?
- Accuracy: Utilizes real UWM financial data to ensure precise calculations.
- Flexibility: Allows users to easily adjust and test various input parameters.
- Time-Saving: Eliminate the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
- User-Friendly: Designed for simplicity, making it accessible for users of all financial backgrounds.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling UWM Holdings Corporation (UWMC) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for UWM Holdings Corporation (UWMC).
- Consultants: Deliver professional valuation insights on UWM Holdings Corporation (UWMC) to clients quickly and accurately.
- Business Owners: Understand how companies like UWM Holdings Corporation (UWMC) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios from UWM Holdings Corporation (UWMC).
What the Template Contains
- Preloaded UWMC 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.