Novanta Inc. (NOVT) DCF Valuation

Novanta Inc. (NOVT) 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

Novanta Inc. (NOVT) 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:

Designed for accuracy, our (NOVT) DCF Calculator enables you to evaluate Novanta Inc. valuations using real-world financial data, providing you with complete flexibility to tweak all essential parameters for improved projections.


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 626.1 590.6 706.8 860.9 881.7 965.9 1,058.2 1,159.3 1,270.1 1,391.4
Revenue Growth, % 0 -5.67 19.67 21.8 2.41 9.55 9.55 9.55 9.55 9.55
EBITDA 111.1 98.1 126.5 161.0 164.2 173.0 189.6 207.7 227.5 249.2
EBITDA, % 17.75 16.6 17.9 18.7 18.62 17.91 17.91 17.91 17.91 17.91
Depreciation 38.3 38.3 43.4 53.2 46.6 58.3 63.9 70.0 76.7 84.0
Depreciation, % 6.11 6.48 6.14 6.17 5.29 6.04 6.04 6.04 6.04 6.04
EBIT 72.8 59.8 83.1 107.8 117.5 114.7 125.6 137.6 150.8 165.2
EBIT, % 11.63 10.12 11.76 12.52 13.33 11.87 11.87 11.87 11.87 11.87
Total Cash 78.9 125.1 117.4 100.1 105.1 142.8 156.5 171.4 187.8 205.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 91.1 75.1 115.6 137.7 139.4
Account Receivables, % 14.55 12.71 16.36 15.99 15.81
Inventories 116.6 92.7 125.7 168.0 149.4 171.1 187.4 205.3 225.0 246.5
Inventories, % 18.63 15.7 17.78 19.51 16.94 17.71 17.71 17.71 17.71 17.71
Accounts Payable 52.6 43.0 68.5 75.2 57.2 78.4 85.9 94.1 103.1 113.0
Accounts Payable, % 8.4 7.27 9.69 8.74 6.49 8.12 8.12 8.12 8.12 8.12
Capital Expenditure -10.7 -10.5 -20.0 -19.6 -20.0 -21.0 -23.0 -25.2 -27.6 -30.2
Capital Expenditure, % -1.72 -1.78 -2.83 -2.28 -2.26 -2.17 -2.17 -2.17 -2.17 -2.17
Tax Rate, % 12.98 12.98 12.98 12.98 12.98 12.98 12.98 12.98 12.98 12.98
EBITAT 64.9 55.0 74.5 91.6 102.3 101.5 111.2 121.9 133.5 146.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -62.7 113.0 49.9 67.4 127.8 132.1 129.4 141.7 155.3 170.1
WACC, % 10.2 10.21 10.2 10.18 10.19 10.19 10.19 10.19 10.19 10.19
PV UFCF
SUM PV UFCF 542.3
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 177
Terminal Value 2,856
Present Terminal Value 1,758
Enterprise Value 2,300
Net Debt 300
Equity Value 2,000
Diluted Shares Outstanding, MM 36
Equity Value Per Share 55.52

What You Will Get

  • Real NOVT Financial Data: Pre-filled with Novanta Inc.’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Novanta Inc.’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive NOVT Data: Pre-loaded with Novanta Inc.'s historical performance metrics and future projections.
  • Flexible Input Options: Modify growth rates, profit margins, discount rates, tax implications, and capital investments.
  • Adaptive Valuation Framework: Instantaneous recalculations of Net Present Value (NPV) and intrinsic value in response to your adjustments.
  • Scenario Analysis: Develop various forecasting scenarios to explore diverse valuation possibilities.
  • Intuitive User Interface: Clear, organized, and tailored for both industry experts and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Novanta Inc.'s (NOVT) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Novanta Inc.'s (NOVT) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Novanta Inc. (NOVT)?

  • Accurate Data: Utilize real Novanta financials for dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Pre-configured calculations streamline your analysis process.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the field.
  • User-Friendly: Easy-to-navigate design and detailed instructions ensure accessibility for all users.

Who Should Use This Product?

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

What the Template Contains

  • Pre-Filled Data: Includes Novanta Inc.'s (NOVT) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Novanta Inc.'s (NOVT) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.