CarParts.com, Inc. (PRTS) DCF Valuation

CarParts.com, Inc. (PRTS) 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

CarParts.com, Inc. (PRTS) 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 analyst, this (PRTS) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from CarParts.com, Inc., you can adjust forecasts and immediately observe the effects.


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 280.7 443.9 582.4 661.6 675.7 853.3 1,077.5 1,360.6 1,718.1 2,169.5
Revenue Growth, % 0 58.16 31.21 13.59 2.13 26.28 26.28 26.28 26.28 26.28
EBITDA -1.9 8.3 1.1 14.8 10.0 8.7 11.0 13.9 17.6 22.2
EBITDA, % -0.66344 1.86 0.19435 2.24 1.49 1.02 1.02 1.02 1.02 1.02
Depreciation 6.4 7.8 10.0 13.7 16.7 17.5 22.1 28.0 35.3 44.6
Depreciation, % 2.26 1.75 1.72 2.07 2.48 2.06 2.06 2.06 2.06 2.06
EBIT -8.2 .5 -8.9 1.1 -6.7 -8.8 -11.1 -14.0 -17.7 -22.4
EBIT, % -2.93 0.11444 -1.52 0.16898 -0.98915 -1.03 -1.03 -1.03 -1.03 -1.03
Total Cash 2.3 35.8 18.1 18.8 51.0 38.2 48.2 60.9 76.9 97.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.7 6.3 5.0 6.4 7.4
Account Receivables, % 0.95098 1.42 0.86103 0.96825 1.09
Inventories 52.5 89.3 138.9 136.0 128.9 174.6 220.5 278.4 351.5 443.9
Inventories, % 18.71 20.12 23.84 20.56 19.08 20.46 20.46 20.46 20.46 20.46
Accounts Payable 44.4 45.3 67.4 57.6 77.9 98.7 124.6 157.4 198.7 250.9
Accounts Payable, % 15.83 10.21 11.57 8.71 11.52 11.57 11.57 11.57 11.57 11.57
Capital Expenditure -6.2 -9.8 -11.6 -12.6 -12.0 -17.2 -21.7 -27.4 -34.6 -43.6
Capital Expenditure, % -2.19 -2.2 -1.99 -1.9 -1.77 -2.01 -2.01 -2.01 -2.01 -2.01
Tax Rate, % -1.8 -1.8 -1.8 -1.8 -1.8 -1.8 -1.8 -1.8 -1.8 -1.8
EBITAT -25.6 .6 -9.2 3.3 -6.8 -8.8 -11.1 -14.0 -17.7 -22.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -36.2 -41.0 -36.9 -3.9 24.3 -34.9 -32.9 -41.6 -52.5 -66.3
WACC, % 10.12 10.12 10.12 10.12 10.12 10.12 10.12 10.12 10.12 10.12
PV UFCF
SUM PV UFCF -166.7
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) -69
Terminal Value -1,037
Present Terminal Value -640
Enterprise Value -807
Net Debt -13
Equity Value -794
Diluted Shares Outstanding, MM 57
Equity Value Per Share -14.04

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to generate various scenarios.
  • Real-World Data: CarParts.com, Inc.’s (PRTS) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing forecasts, validating strategies, and optimizing efficiency.

Key Features

  • Comprehensive PRTS Data: Pre-loaded with CarParts.com’s historical performance metrics and future growth estimates.
  • Flexible Input Options: Modify sales growth, profit margins, discount rates, tax implications, and capital investments.
  • Interactive Valuation Framework: Real-time adjustments to Net Present Value (NPV) and intrinsic value based on your specified variables.
  • What-If Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive Interface: Clean, organized layout suitable for both industry experts and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template featuring CarParts.com, Inc. (PRTS) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key performance indicators.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the updated results, including CarParts.com, Inc.'s (PRTS) intrinsic value.
  • Step 5: Use the outputs to make well-informed investment decisions or create detailed reports.

Why Choose CarParts.com Calculator?

  • Accuracy: Utilizes real CarParts.com financials to ensure reliable data.
  • Flexibility: Built for users to easily test and adjust inputs as needed.
  • Time-Saving: Avoid the complexities of creating a financial model from the ground up.
  • Professional-Grade: Crafted with precision and usability tailored for CFOs.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling expertise.

Who Should Use This Product?

  • Auto Repair Professionals: Access comprehensive parts databases to streamline repair processes.
  • Fleet Managers: Optimize vehicle maintenance by sourcing quality parts efficiently.
  • DIY Enthusiasts: Find the right components for personal vehicle projects and repairs.
  • Students and Educators: Utilize real-world automotive data for practical learning in automotive studies.
  • Car Enthusiasts: Stay informed about the latest parts and upgrades for personal vehicles.

What the Template Contains

  • Pre-Filled Data: Includes CarParts.com’s historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
  • Key Financial Ratios: Evaluate CarParts.com’s profitability, operational efficiency, and financial leverage.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.

No products were found matching.