Hooker Furnishings Corporation (HOFT) DCF Valuation

Hooker Furnishings Corporation (HOFT) 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

Hooker Furnishings Corporation (HOFT) 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 (HOFT) DCF Calculator! Utilizing actual data from Hooker Furnishings Corporation and customizable assumptions, this tool empowers you to forecast, analyze, and value (HOFT) just like a seasoned investor.


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 610.8 540.1 593.6 583.1 433.2 401.7 372.4 345.3 320.1 296.8
Revenue Growth, % 0 -11.58 9.91 -1.77 -25.7 -7.29 -7.29 -7.29 -7.29 -7.29
EBITDA 30.3 -7.3 23.0 3.2 23.0 10.7 9.9 9.2 8.5 7.9
EBITDA, % 4.95 -1.34 3.88 0.54862 5.3 2.67 2.67 2.67 2.67 2.67
Depreciation 7.1 6.8 7.8 8.8 9.0 5.9 5.4 5.1 4.7 4.3
Depreciation, % 1.16 1.25 1.32 1.51 2.07 1.46 1.46 1.46 1.46 1.46
EBIT 23.2 -14.0 15.2 -5.6 14.0 4.8 4.5 4.2 3.9 3.6
EBIT, % 3.79 -2.6 2.56 -0.96553 3.23 1.21 1.21 1.21 1.21 1.21
Total Cash 36.0 65.8 69.4 19.0 43.2 34.5 32.0 29.7 27.5 25.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 88.4 83.3 78.1 65.2 54.3
Account Receivables, % 14.47 15.42 13.15 11.18 12.53
Inventories 92.8 70.2 75.0 96.7 61.8 57.6 53.4 49.5 45.9 42.5
Inventories, % 15.19 12.99 12.64 16.58 14.27 14.33 14.33 14.33 14.33 14.33
Accounts Payable 25.5 32.2 30.9 16.1 16.5 17.6 16.3 15.1 14.0 13.0
Accounts Payable, % 4.17 5.96 5.21 2.76 3.8 4.38 4.38 4.38 4.38 4.38
Capital Expenditure -5.1 -1.2 -6.7 -4.2 -6.8 -3.6 -3.3 -3.1 -2.9 -2.7
Capital Expenditure, % -0.83969 -0.22404 -1.13 -0.72011 -1.57 -0.89685 -0.89685 -0.89685 -0.89685 -0.89685
Tax Rate, % 20.69 20.69 20.69 20.69 20.69 20.69 20.69 20.69 20.69 20.69
EBITAT 18.0 -10.0 11.8 -3.9 11.1 3.6 3.4 3.1 2.9 2.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -135.7 30.0 12.0 -22.9 59.4 11.9 12.3 11.4 10.6 9.8
WACC, % 7.84 7.75 7.84 7.72 7.86 7.8 7.8 7.8 7.8 7.8
PV UFCF
SUM PV UFCF 45.4
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 10
Terminal Value 236
Present Terminal Value 162
Enterprise Value 207
Net Debt 33
Equity Value 174
Diluted Shares Outstanding, MM 11
Equity Value Per Share 16.09

What You Will Get

  • Pre-Filled Financial Model: Hooker Furnishings Corporation’s actual data facilitates accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, margins, WACC, and other crucial factors.
  • Instant Calculations: Real-time updates guarantee you see results as you implement changes.
  • Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
  • Customizable and Reusable: Designed for adaptability, allowing repeated use for comprehensive forecasts.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Hooker Furnishings Corporation (HOFT).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to the furniture industry.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis needs.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Hooker Furnishings Corporation (HOFT).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Hooker Furnishings Corporation's (HOFT) pre-filled financial data and projections.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose This Calculator for Hooker Furnishings Corporation (HOFT)?

  • Accuracy: Utilizes real financial data from Hooker Furnishings for precise results.
  • Flexibility: Tailored for users to easily adjust and test various inputs.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users with all levels of financial modeling experience.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Hooker Furnishings Corporation (HOFT) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Hooker Furnishings Corporation (HOFT).
  • Consultants: Deliver professional valuation insights on Hooker Furnishings Corporation (HOFT) to clients quickly and accurately.
  • Business Owners: Understand how companies like Hooker Furnishings Corporation (HOFT) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Hooker Furnishings Corporation (HOFT).

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
  • Real-World Data: Hooker Furnishings Corporation’s (HOFT) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust 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: Charts and tables designed for clear, actionable insights.

No products were found matching.