Crown Crafts, Inc. (CRWS) DCF Valuation

Crown Crafts, Inc. (CRWS) 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

Crown Crafts, Inc. (CRWS) 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:

Discover the true potential of Crown Crafts, Inc. (CRWS) with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and assess how fluctuations influence Crown Crafts, Inc. (CRWS) valuation – all within one convenient Excel template.


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 73.4 79.2 87.4 75.1 87.6 92.2 97.0 102.1 107.4 113.0
Revenue Growth, % 0 7.86 10.35 -14.09 16.76 5.22 5.22 5.22 5.22 5.22
EBITDA 10.9 13.3 10.3 8.6 13.1 12.9 13.6 14.3 15.0 15.8
EBITDA, % 14.85 16.8 11.8 11.5 14.94 13.98 13.98 13.98 13.98 13.98
Depreciation 3.2 3.4 2.9 1.2 5.8 3.7 3.9 4.1 4.3 4.6
Depreciation, % 4.31 4.33 3.35 1.56 6.6 4.03 4.03 4.03 4.03 4.03
EBIT 7.7 9.9 7.4 7.5 7.3 9.2 9.7 10.2 10.7 11.2
EBIT, % 10.54 12.48 8.45 9.94 8.35 9.95 9.95 9.95 9.95 9.95
Total Cash .3 .6 1.6 1.7 .8 1.2 1.2 1.3 1.3 1.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 17.8 19.3 23.2 22.8 22.4
Account Receivables, % 24.26 24.43 26.59 30.39 25.56
Inventories 17.7 20.3 20.7 34.2 29.7 28.2 29.7 31.2 32.9 34.6
Inventories, % 24.16 25.69 23.64 45.58 33.9 30.59 30.59 30.59 30.59 30.59
Accounts Payable 3.0 5.5 6.4 7.5 4.5 6.2 6.5 6.8 7.2 7.6
Accounts Payable, % 4.05 7 7.3 10.06 5.14 6.71 6.71 6.71 6.71 6.71
Capital Expenditure -.7 -.7 -.5 -.8 -.8 -.8 -.9 -.9 -1.0 -1.0
Capital Expenditure, % -0.96054 -0.92593 -0.60783 -1.08 -0.89693 -0.89489 -0.89489 -0.89489 -0.89489 -0.89489
Tax Rate, % 21.42 21.42 21.42 21.42 21.42 21.42 21.42 21.42 21.42 21.42
EBITAT 6.5 7.8 5.9 5.7 5.7 7.3 7.7 8.1 8.5 9.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -23.6 8.9 5.0 -5.9 12.6 11.6 8.3 8.8 9.2 9.7
WACC, % 6.88 6.8 6.82 6.76 6.79 6.81 6.81 6.81 6.81 6.81
PV UFCF
SUM PV UFCF 39.4
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 10
Terminal Value 262
Present Terminal Value 188
Enterprise Value 228
Net Debt 23
Equity Value 205
Diluted Shares Outstanding, MM 10
Equity Value Per Share 20.05

What You Will Get

  • Real Crown Crafts Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Crown Crafts, Inc. (CRWS).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis needs.
  • Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Crown Crafts, Inc.'s (CRWS) fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections tailored to Crown Crafts, Inc. (CRWS).
  • Time-Saving and Accurate: Avoid the hassle of building models from scratch while ensuring precision and adaptability.

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as sales growth, profit margins, and operating expenses.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
  • High-Precision Accuracy: Leverages Crown Crafts, Inc.'s (CRWS) actual financial data for reliable valuation results.
  • Simplified Scenario Analysis: Evaluate various assumptions and analyze results with ease.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Crown Crafts data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Crown Crafts' intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Crown Crafts, Inc. (CRWS)?

  • Designed for Industry Experts: A sophisticated tool tailored for analysts, CFOs, and consultants in the textile sector.
  • Accurate Financial Data: Crown Crafts’ historical and projected financials are preloaded for reliable analysis.
  • Dynamic Scenario Analysis: Effortlessly simulate various forecasts and assumptions to gauge potential outcomes.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and other essential metrics.
  • User-Friendly Interface: Comprehensive step-by-step instructions lead you through each stage of the calculation.

Who Should Use This Product?

  • Investors: Accurately estimate Crown Crafts, Inc.'s (CRWS) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis specific to Crown Crafts, Inc. (CRWS).
  • Consultants: Quickly adapt the template for valuation reports tailored to Crown Crafts, Inc. (CRWS) clients.
  • Entrepreneurs: Gain insights into financial modeling practices utilized by leading companies like Crown Crafts, Inc. (CRWS).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Crown Crafts, Inc. (CRWS).

What the Template Contains

  • Historical Data: Includes Crown Crafts, Inc. (CRWS)’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Crown Crafts, Inc. (CRWS)’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Crown Crafts, Inc. (CRWS)’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.