Marten Transport, Ltd. (MRTN) DCF Valuation

Marten Transport, Ltd. (MRTN) 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

Marten Transport, Ltd. (MRTN) 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:

Enhance your investment strategies with the Marten Transport, Ltd. (MRTN) DCF Calculator! Utilize authentic financial data, adjust growth projections and expenses, and immediately observe how alterations affect the intrinsic value of Marten Transport, Ltd. (MRTN).


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 843.3 874.4 973.6 1,263.9 1,131.5 1,228.7 1,334.3 1,448.9 1,573.4 1,708.6
Revenue Growth, % 0 3.69 11.35 29.81 -10.48 8.59 8.59 8.59 8.59 8.59
EBITDA 163.0 185.7 198.0 241.0 200.4 240.0 260.6 283.0 307.4 333.8
EBITDA, % 19.32 21.24 20.33 19.07 17.71 19.53 19.53 19.53 19.53 19.53
Depreciation 95.1 102.9 102.6 111.0 116.7 129.5 140.6 152.7 165.8 180.0
Depreciation, % 11.28 11.77 10.53 8.78 10.32 10.54 10.54 10.54 10.54 10.54
EBIT 67.8 82.8 95.4 130.0 83.7 110.5 120.0 130.4 141.6 153.7
EBIT, % 8.04 9.47 9.8 10.28 7.39 9 9 9 9 9
Total Cash 31.5 66.1 57.0 80.6 53.2 69.4 75.3 81.8 88.8 96.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 92.4 89.2 101.2 123.4 118.0
Account Receivables, % 10.96 10.2 10.4 9.77 10.43
Inventories 3.4 3.4 4.4 5.4 6.3 5.5 5.9 6.4 7.0 7.6
Inventories, % 0.40248 0.38565 0.44934 0.42939 0.55557 0.44449 0.44449 0.44449 0.44449 0.44449
Accounts Payable 22.9 25.7 20.2 37.3 36.5 34.2 37.1 40.3 43.8 47.5
Accounts Payable, % 2.72 2.94 2.07 2.95 3.23 2.78 2.78 2.78 2.78 2.78
Capital Expenditure -189.4 -173.1 -199.3 -176.6 -240.6 -240.7 -261.4 -283.9 -308.3 -334.7
Capital Expenditure, % -22.46 -19.79 -20.47 -13.97 -21.26 -19.59 -19.59 -19.59 -19.59 -19.59
Tax Rate, % 25.07 25.07 25.07 25.07 25.07 25.07 25.07 25.07 25.07 25.07
EBITAT 53.3 61.6 72.9 99.5 62.7 84.2 91.5 99.3 107.9 117.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -113.9 -2.5 -42.4 27.8 -57.3 -37.8 -37.8 -41.1 -44.6 -48.4
WACC, % 8.22 8.22 8.22 8.22 8.22 8.22 8.22 8.22 8.22 8.22
PV UFCF
SUM PV UFCF -164.7
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) -50
Terminal Value -956
Present Terminal Value -644
Enterprise Value -809
Net Debt -53
Equity Value -756
Diluted Shares Outstanding, MM 81
Equity Value Per Share -9.29

What You Will Get

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

Key Features

  • 🔍 Real-Life MRTN Financials: Pre-filled historical and projected data for Marten Transport, Ltd.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Marten Transport’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Marten Transport’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 for Marten Transport, Ltd. (MRTN).
  2. Step 2: Review the pre-filled financial data and forecasts for Marten Transport.
  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 assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment decisions.

Why Choose This Calculator?

  • Accuracy: Utilizes real Marten Transport financials for precise data.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the complexity of building 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 without advanced financial modeling skills.

Who Should Use Marten Transport, Ltd. (MRTN)?

  • Investors: Gain insights into the transportation sector with a reliable investment analysis tool.
  • Financial Analysts: Streamline your workflow with a comprehensive financial model tailored for Marten Transport.
  • Consultants: Easily modify the framework for client discussions or strategic reports focused on logistics.
  • Transportation Enthusiasts: Enhance your knowledge of the industry using real-time data and case studies.
  • Educators and Students: Utilize it as a hands-on resource in logistics and transportation management courses.

What the Template Contains

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

No products were found matching.