Benchmark Electronics, Inc. (BHE) DCF Valuation

Benchmark Electronics, Inc. (BHE) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Benchmark Electronics, Inc. (BHE) Bundle

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

TOTAL:

Streamline your analysis and improve precision with our [BHE] DCF Calculator! Equipped with actual Benchmark Electronics data and customizable assumptions, this tool allows you to forecast, evaluate, and assess [Company] like a seasoned investor.


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 2,268.1 2,053.1 2,255.3 2,886.3 2,839.0 3,028.5 3,230.8 3,446.5 3,676.6 3,922.1
Revenue Growth, % 0 -9.48 9.85 27.98 -1.64 6.68 6.68 6.68 6.68 6.68
EBITDA 83.6 74.4 97.4 141.1 158.0 133.8 142.7 152.2 162.4 173.2
EBITDA, % 3.69 3.63 4.32 4.89 5.57 4.42 4.42 4.42 4.42 4.42
Depreciation 48.0 48.3 43.5 43.8 45.4 57.6 61.5 65.6 70.0 74.6
Depreciation, % 2.11 2.35 1.93 1.52 1.6 1.9 1.9 1.9 1.9 1.9
EBIT 35.6 26.1 53.9 97.2 112.6 76.1 81.2 86.6 92.4 98.6
EBIT, % 1.57 1.27 2.39 3.37 3.97 2.51 2.51 2.51 2.51 2.51
Total Cash 364.0 390.8 271.7 207.4 277.4 388.2 414.1 441.8 471.3 502.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 486.6 452.5 511.5 675.6 624.4
Account Receivables, % 21.45 22.04 22.68 23.41 21.99
Inventories 315.0 327.4 523.2 727.7 683.8 619.8 661.2 705.4 752.5 802.7
Inventories, % 13.89 15.95 23.2 25.21 24.09 20.47 20.47 20.47 20.47 20.47
Accounts Payable 303.0 282.2 426.6 424.3 367.5 446.2 476.0 507.7 541.6 577.8
Accounts Payable, % 13.36 13.75 18.91 14.7 12.94 14.73 14.73 14.73 14.73 14.73
Capital Expenditure -35.1 -39.5 -42.2 -46.8 -77.7 -58.8 -62.7 -66.9 -71.3 -76.1
Capital Expenditure, % -1.55 -1.92 -1.87 -1.62 -2.74 -1.94 -1.94 -1.94 -1.94 -1.94
Tax Rate, % 20.81 20.81 20.81 20.81 20.81 20.81 20.81 20.81 20.81 20.81
EBITAT 30.6 21.2 42.4 78.7 89.2 61.8 65.9 70.3 75.0 80.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -455.1 30.9 -66.7 -295.2 95.2 151.9 8.0 8.6 9.1 9.7
WACC, % 8.43 8.36 8.32 8.35 8.33 8.36 8.36 8.36 8.36 8.36
PV UFCF
SUM PV UFCF 166.9
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 10
Terminal Value 208
Present Terminal Value 139
Enterprise Value 306
Net Debt 177
Equity Value 129
Diluted Shares Outstanding, MM 36
Equity Value Per Share 3.59

What You Will Get

  • Real Benchmark Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Benchmark Electronics, Inc. (BHE).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Benchmark Electronics' fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specific to Benchmark Electronics, Inc. (BHE).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility in your financial assessments.

Key Features

  • Comprehensive BHE Data: Pre-loaded with Benchmark Electronics’ historical performance metrics and future forecasts.
  • Customizable Assumptions: Modify revenue growth, profit margins, discount rates, tax assumptions, and capital investments.
  • Interactive Valuation Framework: Real-time updates to Net Present Value (NPV) and intrinsic value based on user inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive Interface: Clean, organized layout suitable for both seasoned professionals and newcomers.

How It Works

  • Download: Get the pre-prepared Excel file containing Benchmark Electronics, Inc.'s (BHE) financial data.
  • Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Enjoy real-time updates on intrinsic value and NPV calculations.
  • Test Scenarios: Develop various projections and instantly compare different outcomes.
  • Make Decisions: Leverage the valuation results to inform your investment choices.

Why Choose This Calculator for Benchmark Electronics, Inc. (BHE)?

  • Designed for Experts: A sophisticated tool utilized by industry analysts, financial officers, and consultants.
  • Accurate Data: Benchmark's historical and projected financials preloaded for precise calculations.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Detailed Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Comprehensive step-by-step instructions simplify the process.

Who Should Use Benchmark Electronics, Inc. (BHE)?

  • Investors: Gain insights into the electronics manufacturing sector with reliable performance metrics.
  • Financial Analysts: Streamline your analysis with comprehensive reports and data tailored for BHE.
  • Consultants: Easily modify data for client presentations or strategic recommendations.
  • Tech Enthusiasts: Enhance your knowledge of the electronics industry through detailed case studies and trends.
  • Educators and Students: Utilize it as a resource for understanding the complexities of the electronics market.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
  • Real-World Data: Benchmark Electronics, Inc.'s (BHE) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Visualizations including charts and tables for clear, actionable results.

No products were found matching.