Team, Inc. (TISI) DCF Valuation

Team, Inc. (TISI) 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

Team, Inc. (TISI) 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 (TISI) DCF Calculator is your go-to tool for accurate valuation. Preloaded with real data from Team, Inc., you can adjust forecasts and instantly observe the impact.


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 1,163.3 852.5 874.6 840.2 862.6 807.9 756.6 708.5 663.6 621.4
Revenue Growth, % 0 -26.71 2.58 -3.93 2.67 -6.35 -6.35 -6.35 -6.35 -6.35
EBITDA 45.9 -176.2 -88.5 -24.1 21.9 -43.9 -41.1 -38.5 -36.1 -33.8
EBITDA, % 3.95 -20.67 -10.12 -2.87 2.54 -5.43 -5.43 -5.43 -5.43 -5.43
Depreciation 49.1 45.9 41.5 37.6 37.9 37.5 35.1 32.9 30.8 28.9
Depreciation, % 4.22 5.38 4.75 4.47 4.39 4.64 4.64 4.64 4.64 4.64
EBIT -3.1 -222.1 -130.0 -61.7 -16.0 -81.4 -76.2 -71.4 -66.9 -62.6
EBIT, % -0.26992 -26.05 -14.86 -7.35 -1.85 -10.08 -10.08 -10.08 -10.08 -10.08
Total Cash 12.2 24.6 65.3 58.1 35.4 36.2 33.9 31.8 29.8 27.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 245.9 195.5 211.6 226.5 181.2
Account Receivables, % 21.14 22.94 24.19 26.95 21
Inventories 39.2 36.9 35.8 36.3 38.9 33.3 31.2 29.2 27.4 25.6
Inventories, % 3.37 4.32 4.09 4.32 4.5 4.12 4.12 4.12 4.12 4.12
Accounts Payable 41.6 42.1 44.1 32.5 36.4 35.0 32.8 30.7 28.7 26.9
Accounts Payable, % 3.58 4.94 5.04 3.87 4.22 4.33 4.33 4.33 4.33 4.33
Capital Expenditure -29.0 -20.0 -17.6 -24.7 -10.4 -17.8 -16.6 -15.6 -14.6 -13.7
Capital Expenditure, % -2.5 -2.34 -2.01 -2.94 -1.21 -2.2 -2.2 -2.2 -2.2 -2.2
Tax Rate, % -6.43 -6.43 -6.43 -6.43 -6.43 -6.43 -6.43 -6.43 -6.43 -6.43
EBITAT -3.1 -209.1 -138.3 -63.1 -17.0 -80.2 -75.1 -70.4 -65.9 -61.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -226.6 -129.9 -127.4 -77.2 57.1 -63.0 -44.8 -42.0 -39.3 -36.8
WACC, % 14.98 14.38 15.16 15.16 15.16 14.97 14.97 14.97 14.97 14.97
PV UFCF
SUM PV UFCF -157.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -38
Terminal Value -290
Present Terminal Value -144
Enterprise Value -301
Net Debt 320
Equity Value -622
Diluted Shares Outstanding, MM 4
Equity Value Per Share -142.21

What You Will Receive

  • Comprehensive Financial Model: Team, Inc.'s (TISI) actual data facilitates accurate DCF analysis.
  • Complete Forecast Flexibility: Modify revenue growth rates, profit margins, WACC, and other critical factors.
  • Real-Time Calculations: Automatic updates provide immediate insights as you make adjustments.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Adaptable and Reusable: Designed for versatility, enabling repeated application for in-depth forecasts.

Key Features

  • Pre-Loaded Data: Team, Inc.'s (TISI) historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: Observe Team, Inc.'s (TISI) intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts present valuation results and essential metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Team, Inc.'s (TISI) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. Analyze Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Evaluate Scenarios: Compare various forecasts to examine different valuation results.
  • 5. Present with Assurance: Share professional valuation insights to bolster your decision-making.

Why Choose This Calculator for Team, Inc. (TISI)?

  • Accurate Data: Utilize real financials from Team, Inc. for trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants focused on Team, Inc. (TISI).
  • User-Friendly: An intuitive design and clear instructions make it accessible for all users.

Who Should Use This Product?

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

What the Template Contains

  • Pre-Filled Data: Includes Team, Inc.'s (TISI) 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 Team, Inc.'s (TISI) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

Es wurden keine passenden Produkte gefunden.