National Presto Industries, Inc. (NPK) DCF Valuation

National Presto Industries, Inc. (NPK) 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

National Presto Industries, Inc. (NPK) 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 (NPK) DCF Calculator enables you to evaluate the valuation of National Presto Industries, Inc. using real-world financial data, offering complete flexibility to modify all key parameters for more accurate 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 308.5 352.6 355.8 321.6 340.9 350.8 361.0 371.4 382.2 393.3
Revenue Growth, % 0 14.3 0.8933 -9.6 6 2.9 2.9 2.9 2.9 2.9
EBITDA 50.1 59.2 33.0 30.3 41.0 44.7 46.0 47.4 48.7 50.1
EBITDA, % 16.23 16.79 9.28 9.41 12.04 12.75 12.75 12.75 12.75 12.75
Depreciation 3.7 3.0 3.0 3.3 6.0 4.0 4.1 4.2 4.3 4.5
Depreciation, % 1.2 0.85218 0.83704 1.04 1.76 1.14 1.14 1.14 1.14 1.14
EBIT 46.4 56.2 30.0 26.9 35.0 40.7 41.9 43.1 44.4 45.7
EBIT, % 15.03 15.94 8.44 8.37 10.28 11.61 11.61 11.61 11.61 11.61
Total Cash 158.3 155.0 144.0 95.6 114.1 139.6 143.6 147.8 152.1 156.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 44.3 56.5 55.7 73.3 50.4
Account Receivables, % 14.36 16.03 15.66 22.78 14.77
Inventories 128.5 135.5 143.9 152.1 190.4 156.9 161.5 166.2 171.0 175.9
Inventories, % 41.66 38.42 40.44 47.3 55.86 44.74 44.74 44.74 44.74 44.74
Accounts Payable 21.7 25.7 32.8 28.9 38.2 30.7 31.6 32.5 33.4 34.4
Accounts Payable, % 7.02 7.3 9.21 9 11.21 8.75 8.75 8.75 8.75 8.75
Capital Expenditure -3.1 -2.6 -2.9 -1.0 -1.8 -2.4 -2.5 -2.5 -2.6 -2.7
Capital Expenditure, % -1.02 -0.74328 -0.80556 -0.32025 -0.53973 -0.68519 -0.68519 -0.68519 -0.68519 -0.68519
Tax Rate, % 18.55 18.55 18.55 18.55 18.55 18.55 18.55 18.55 18.55 18.55
EBITAT 37.4 44.0 23.7 21.5 28.5 32.5 33.5 34.4 35.4 36.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -113.2 29.3 23.3 -5.8 26.6 51.8 29.7 30.6 31.5 32.4
WACC, % 7.33 7.33 7.33 7.33 7.33 7.33 7.33 7.33 7.33 7.33
PV UFCF
SUM PV UFCF 145.3
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 33
Terminal Value 477
Present Terminal Value 335
Enterprise Value 480
Net Debt -77
Equity Value 557
Diluted Shares Outstanding, MM 7
Equity Value Per Share 78.37

What You Will Get

  • Real NPK Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Explore various scenarios to assess National Presto's future performance.
  • User-Friendly Design: Crafted for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive NPK Data: Pre-filled with National Presto Industries' historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures as needed.
  • Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Develop various forecast scenarios to evaluate different valuation results.
  • User-Friendly Design: Intuitive, organized, and crafted for both professionals and novices.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring National Presto Industries, Inc. (NPK) preloaded data.
  • 2. Modify Assumptions: Adjust critical inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making.

Why Choose This Calculator for National Presto Industries, Inc. (NPK)?

  • Accurate Data: Real National Presto financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your projections.
  • Time-Saving: Pre-built calculations eliminate the hassle of starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the industry.
  • User-Friendly: Intuitive design and step-by-step instructions make it accessible for all users.

Who Should Use National Presto Industries, Inc. (NPK)?

  • Investors: Gain insights into a reliable company with a strong market presence.
  • Financial Analysts: Utilize comprehensive data to enhance your analysis of consumer products.
  • Consultants: Easily tailor information for presentations or strategic reports on the industry.
  • Finance Enthusiasts: Explore the dynamics of the consumer goods sector through detailed case studies.
  • Educators and Students: Leverage real-world examples to enrich finance and business curriculum.

What the Template Contains

  • Historical Data: Includes National Presto Industries, Inc.'s (NPK) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate National Presto Industries, Inc.'s (NPK) 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 National Presto Industries, Inc.'s (NPK) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.