Tempur Sealy International, Inc. (TPX) DCF Valuation

Tempur Sealy International, Inc. (TPX) 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

Tempur Sealy International, Inc. (TPX) 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:

Unlock the financial potential of Tempur Sealy International, Inc. (TPX) with expertise! This (TPX) DCF Calculator comes with pre-filled financial data and offers you the flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.


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 3,106.0 3,676.9 4,930.8 4,921.2 4,925.4 5,570.3 6,299.6 7,124.5 8,057.3 9,112.3
Revenue Growth, % 0 18.38 34.1 -0.19469 0.08534504 13.09 13.09 13.09 13.09 13.09
EBITDA 440.9 613.7 994.9 807.3 739.3 918.8 1,039.2 1,175.2 1,329.1 1,503.1
EBITDA, % 14.2 16.69 20.18 16.4 15.01 16.5 16.5 16.5 16.5 16.5
Depreciation 89.7 98.0 113.2 127.1 135.3 146.8 166.0 187.8 212.4 240.2
Depreciation, % 2.89 2.67 2.3 2.58 2.75 2.64 2.64 2.64 2.64 2.64
EBIT 351.2 515.7 881.7 680.2 604.0 772.0 873.1 987.4 1,116.7 1,262.9
EBIT, % 11.31 14.03 17.88 13.82 12.26 13.86 13.86 13.86 13.86 13.86
Total Cash 64.9 65.0 300.7 69.4 74.9 143.6 162.4 183.6 207.7 234.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 372.0 383.7 419.5 422.6 431.4
Account Receivables, % 11.98 10.44 8.51 8.59 8.76
Inventories 260.5 312.1 463.9 555.0 483.1 527.7 596.8 675.0 763.3 863.3
Inventories, % 8.39 8.49 9.41 11.28 9.81 9.47 9.47 9.47 9.47 9.47
Accounts Payable 251.7 324.1 432.0 359.8 311.3 437.9 495.3 560.1 633.5 716.4
Accounts Payable, % 8.1 8.81 8.76 7.31 6.32 7.86 7.86 7.86 7.86 7.86
Capital Expenditure -88.2 -111.3 -123.3 -306.5 -185.4 -204.5 -231.3 -261.6 -295.9 -334.6
Capital Expenditure, % -2.84 -3.03 -2.5 -6.23 -3.76 -3.67 -3.67 -3.67 -3.67 -3.67
Tax Rate, % 22.36 22.36 22.36 22.36 22.36 22.36 22.36 22.36 22.36 22.36
EBITAT 250.7 397.6 668.2 537.0 469.0 588.1 665.1 752.1 850.6 962.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -128.6 393.4 578.4 191.2 433.5 506.1 517.6 585.4 662.0 748.7
WACC, % 9.8 9.87 9.85 9.89 9.87 9.86 9.86 9.86 9.86 9.86
PV UFCF
SUM PV UFCF 2,253.6
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 771
Terminal Value 11,248
Present Terminal Value 7,030
Enterprise Value 9,284
Net Debt 3,191
Equity Value 6,092
Diluted Shares Outstanding, MM 177
Equity Value Per Share 34.36

What You Will Get

  • Real TPX Financial Data: Pre-filled with Tempur Sealy'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 Tempur Sealy'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

  • Real-Life TPX Data: Pre-filled with Tempur Sealy's historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • Download: Obtain the pre-formatted Excel file featuring Tempur Sealy International, Inc.'s (TPX) financial data.
  • Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose Tempur Sealy International, Inc. (TPX)?

  • Exceptional Comfort: Our products are engineered for superior support and sleep quality.
  • Innovative Technology: Cutting-edge materials and design enhance durability and performance.
  • Wide Range of Options: Customize your sleep experience with various models and sizes.
  • Proven Satisfaction: Backed by numerous customer testimonials and industry awards.
  • Commitment to Sustainability: We prioritize eco-friendly practices in our manufacturing processes.

Who Should Use This Product?

  • Sleep Science Students: Explore the latest research in sleep technology and apply it using real-world data.
  • Academics: Integrate advanced sleep product models into your curriculum or research projects.
  • Investors: Validate your investment strategies and evaluate valuation metrics for Tempur Sealy International, Inc. (TPX).
  • Market Analysts: Enhance your analysis with a ready-to-use, customizable financial model specific to the bedding industry.
  • Retail Business Owners: Understand how major players like Tempur Sealy International, Inc. (TPX) are evaluated in the market.

What the Template Contains

  • Pre-Filled DCF Model: Tempur Sealy's financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Tempur Sealy's profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.