EnerSys (ENS) DCF Valuation

EnerSys (ENS) 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

EnerSys (ENS) 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:

Whether you're an investor or an analyst, this EnerSys (ENS) DCF Calculator is the perfect tool for accurate valuation. Equipped with real data from EnerSys, you can adjust forecasts and observe the effects in real-time.


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 3,087.8 2,977.9 3,357.3 3,708.6 3,581.9 3,727.2 3,878.4 4,035.7 4,199.5 4,369.8
Revenue Growth, % 0 -3.56 12.74 10.46 -3.42 4.06 4.06 4.06 4.06 4.06
EBITDA 280.2 305.0 307.6 366.6 441.1 377.8 393.1 409.0 425.6 442.9
EBITDA, % 9.07 10.24 9.16 9.89 12.32 10.14 10.14 10.14 10.14 10.14
Depreciation 87.3 94.1 95.9 91.2 92.0 103.4 107.6 112.0 116.5 121.2
Depreciation, % 2.83 3.16 2.86 2.46 2.57 2.77 2.77 2.77 2.77 2.77
EBIT 192.8 210.9 211.7 275.5 349.1 274.4 285.5 297.1 309.1 321.7
EBIT, % 6.24 7.08 6.31 7.43 9.75 7.36 7.36 7.36 7.36 7.36
Total Cash 327.0 451.8 402.5 346.7 333.3 420.5 437.5 455.3 473.7 492.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 654.3 661.0 796.0 693.4 584.2
Account Receivables, % 21.19 22.2 23.71 18.7 16.31
Inventories 519.5 518.2 715.7 797.8 697.7 719.6 748.8 779.2 810.8 843.7
Inventories, % 16.82 17.4 21.32 21.51 19.48 19.31 19.31 19.31 19.31 19.31
Accounts Payable 281.9 323.9 393.1 378.6 369.5 389.4 405.2 421.6 438.7 456.5
Accounts Payable, % 9.13 10.88 11.71 10.21 10.31 10.45 10.45 10.45 10.45 10.45
Capital Expenditure -101.4 -70.0 -74.0 -88.8 -86.4 -94.3 -98.1 -102.1 -106.2 -110.5
Capital Expenditure, % -3.28 -2.35 -2.21 -2.39 -2.41 -2.53 -2.53 -2.53 -2.53 -2.53
Tax Rate, % 7.9 7.9 7.9 7.9 7.9 7.9 7.9 7.9 7.9 7.9
EBITAT 179.8 177.7 175.2 229.9 321.5 239.2 248.9 259.0 269.5 280.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -726.1 238.4 -66.3 238.4 527.2 69.4 214.1 222.8 231.8 241.2
WACC, % 9.32 9.23 9.21 9.22 9.31 9.26 9.26 9.26 9.26 9.26
PV UFCF
SUM PV UFCF 731.3
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 250
Terminal Value 4,335
Present Terminal Value 2,784
Enterprise Value 3,516
Net Debt 581
Equity Value 2,935
Diluted Shares Outstanding, MM 41
Equity Value Per Share 70.93

What You Will Get

  • Real ENS Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Instant Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess EnerSys's future performance.
  • User-Friendly Design: Designed for experts, yet easy to navigate for newcomers.

Key Features

  • 🔍 Real-Life ENS Financials: Pre-filled historical and projected data for EnerSys (ENS).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate EnerSys’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize EnerSys’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

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

Why Choose This Calculator for EnerSys (ENS)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
  • Real-Time Feedback: Observe immediate updates to EnerSys’s valuation as you change inputs.
  • Pre-Loaded Data: Comes with EnerSys’s actual financial figures for swift evaluations.
  • Preferred by Experts: Utilized by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Evaluate EnerSys's valuation before making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation workflows and assess financial forecasts.
  • Startup Founders: Discover how large public companies like EnerSys are appraised.
  • Consultants: Provide expert valuation reports for your clients.
  • Students and Educators: Utilize real-world data to practice and instruct on valuation methods.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for EnerSys (ENS).
  • Real-World Data: EnerSys’s historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into EnerSys (ENS).
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to EnerSys (ENS).
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results regarding EnerSys (ENS).

No products were found matching.