The J. M. Smucker Company (SJM) 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
The J. M. Smucker Company (SJM) Bundle
Gain insight into your J. M. Smucker Company (SJM) valuation analysis with our cutting-edge DCF Calculator! Preloaded with real (SJM) data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of J. M. Smucker Company.
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 | 7,801.0 | 8,002.7 | 7,998.9 | 8,529.2 | 8,178.7 | 8,282.1 | 8,386.9 | 8,492.9 | 8,600.3 | 8,709.1 |
| Revenue Growth, % | 0 | 2.59 | -0.04748397 | 6.63 | -4.11 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 |
| EBITDA | 1,731.0 | 1,825.2 | 1,634.6 | 1,607.8 | 1,677.9 | 1,735.9 | 1,757.9 | 1,780.1 | 1,802.6 | 1,825.4 |
| EBITDA, % | 22.19 | 22.81 | 20.44 | 18.85 | 20.52 | 20.96 | 20.96 | 20.96 | 20.96 | 20.96 |
| Depreciation | 446.5 | 452.5 | 459.1 | 431.0 | 430.8 | 454.5 | 460.2 | 466.1 | 472.0 | 477.9 |
| Depreciation, % | 5.72 | 5.65 | 5.74 | 5.05 | 5.27 | 5.49 | 5.49 | 5.49 | 5.49 | 5.49 |
| EBIT | 1,284.5 | 1,372.7 | 1,175.5 | 1,176.8 | 1,247.1 | 1,281.4 | 1,297.6 | 1,314.0 | 1,330.6 | 1,347.5 |
| EBIT, % | 16.47 | 17.15 | 14.7 | 13.8 | 15.25 | 15.47 | 15.47 | 15.47 | 15.47 | 15.47 |
| Total Cash | 391.1 | 334.3 | 169.9 | 1,143.6 | 62.0 | 422.1 | 427.4 | 432.8 | 438.3 | 443.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 551.4 | 533.7 | 524.7 | 597.6 | 736.5 | 601.4 | 609.0 | 616.7 | 624.5 | 632.4 |
| Account Receivables, % | 7.07 | 6.67 | 6.56 | 7.01 | 9.01 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 |
| Inventories | 895.3 | 959.9 | 1,089.3 | 1,009.8 | 1,038.9 | 1,020.9 | 1,033.8 | 1,046.9 | 1,060.1 | 1,073.5 |
| Inventories, % | 11.48 | 11.99 | 13.62 | 11.84 | 12.7 | 12.33 | 12.33 | 12.33 | 12.33 | 12.33 |
| Accounts Payable | 782.0 | 936.7 | 1,193.3 | 1,392.6 | 1,336.2 | 1,148.1 | 1,162.6 | 1,177.3 | 1,192.2 | 1,207.3 |
| Accounts Payable, % | 10.02 | 11.7 | 14.92 | 16.33 | 16.34 | 13.86 | 13.86 | 13.86 | 13.86 | 13.86 |
| Capital Expenditure | -269.3 | -306.7 | -417.5 | -471.0 | -586.5 | -417.4 | -422.7 | -428.0 | -433.4 | -438.9 |
| Capital Expenditure, % | -3.45 | -3.83 | -5.22 | -5.52 | -7.17 | -5.04 | -5.04 | -5.04 | -5.04 | -5.04 |
| Tax Rate, % | 25.33 | 25.33 | 25.33 | 25.33 | 25.33 | 25.33 | 25.33 | 25.33 | 25.33 | 25.33 |
| EBITAT | 975.2 | 1,026.5 | 880.0 | 11,678.5 | 931.2 | 1,025.7 | 1,038.7 | 1,051.8 | 1,065.1 | 1,078.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 487.7 | 1,280.1 | 1,057.8 | 11,844.4 | 551.1 | 1,027.8 | 1,070.3 | 1,083.8 | 1,097.5 | 1,111.4 |
| WACC, % | 4.66 | 4.64 | 4.64 | 5.12 | 4.64 | 4.74 | 4.74 | 4.74 | 4.74 | 4.74 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,694.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,134 | |||||||||
| Terminal Value | 41,404 | |||||||||
| Present Terminal Value | 32,849 | |||||||||
| Enterprise Value | 37,543 | |||||||||
| Net Debt | 8,497 | |||||||||
| Equity Value | 29,046 | |||||||||
| Diluted Shares Outstanding, MM | 104 | |||||||||
| Equity Value Per Share | 278.75 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled real financial data for The J. M. Smucker Company (SJM).
- Accurate Historical Data: Access to past performance data and forward-looking projections (highlighted in the designated cells).
- Flexible Forecasting: Adjust key assumptions such as revenue growth, EBITDA margin, and WACC as needed.
- Instant Calculations: Quickly observe how your inputs affect the valuation of The J. M. Smucker Company (SJM).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for simplicity and ease of navigation, complete with step-by-step guidance.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for The J. M. Smucker Company (SJM).
- WACC Calculator: Comes with a pre-built Weighted Average Cost of Capital sheet that allows for customizable inputs specific to SJM.
- Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit SJM's financial outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to The J. M. Smucker Company (SJM).
- Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis of SJM.
How It Works
- Download: Obtain the pre-formatted Excel file featuring The J. M. Smucker Company’s (SJM) financial data.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to suit your analysis.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make changes.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Leverage the valuation insights to inform your investment decisions.
Why Choose This Calculator for The J. M. Smucker Company (SJM)?
- Accurate Data: Real J. M. Smucker financials provide trustworthy valuation outcomes.
- Customizable: Tailor key metrics such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Pre-configured calculations save you from starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the food industry.
- User-Friendly: Easy-to-navigate interface and step-by-step guidance make it accessible for everyone.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessments related to The J. M. Smucker Company (SJM).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in The J. M. Smucker Company (SJM).
- Students and Educators: Utilize real-world data to enhance learning in financial modeling and analysis.
- Food Industry Analysts: Gain insights into how companies like The J. M. Smucker Company (SJM) are valued in the competitive market.
What the Template Contains
- Pre-Filled Data: Includes The J. M. Smucker Company's 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 The J. M. Smucker Company's profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.