Barnes Group Inc. (B) DCF Valuation

Barnes Group Inc. (B) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Barnes Group Inc. (B) 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 [B] DCF Calculator enables you to assess Barnes Group Inc. valuation using real-world financial data and offers complete flexibility to modify all essential parameters for improved 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 1,491.1 1,124.4 1,258.8 1,261.9 1,450.9 1,460.2 1,469.7 1,479.1 1,488.7 1,498.3
Revenue Growth, % 0 -24.59 11.96 0.24006 14.98 0.64551 0.64551 0.64551 0.64551 0.64551
EBITDA 326.9 216.6 246.7 158.1 207.3 255.8 257.5 259.1 260.8 262.5
EBITDA, % 21.92 19.27 19.6 12.53 14.28 17.52 17.52 17.52 17.52 17.52
Depreciation 99.1 100.5 104.5 104.7 115.8 117.3 118.1 118.8 119.6 120.4
Depreciation, % 6.64 8.94 8.3 8.29 7.98 8.03 8.03 8.03 8.03 8.03
EBIT 227.8 116.1 142.2 53.5 91.4 138.5 139.4 140.3 141.2 142.2
EBIT, % 15.28 10.33 11.29 4.24 6.3 9.49 9.49 9.49 9.49 9.49
Total Cash 93.8 79.1 102.9 76.9 89.8 98.7 99.3 99.9 100.6 101.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 371.4 284.5 262.3 291.9 353.9
Account Receivables, % 24.91 25.3 20.83 23.13 24.39
Inventories 232.7 238.0 239.7 283.4 365.2 302.1 304.1 306.0 308.0 310.0
Inventories, % 15.61 21.17 19.04 22.46 25.17 20.69 20.69 20.69 20.69 20.69
Accounts Payable 118.5 112.4 131.1 145.1 164.3 149.5 150.4 151.4 152.4 153.4
Accounts Payable, % 7.95 10 10.41 11.5 11.32 10.24 10.24 10.24 10.24 10.24
Capital Expenditure -53.3 -40.7 -34.1 -35.1 -55.7 -48.3 -48.6 -48.9 -49.2 -49.5
Capital Expenditure, % -3.57 -3.62 -2.71 -2.78 -3.84 -3.31 -3.31 -3.31 -3.31 -3.31
Tax Rate, % 51.91 51.91 51.91 51.91 51.91 51.91 51.91 51.91 51.91 51.91
EBITAT 174.4 72.5 111.1 18.9 44.0 83.3 83.8 84.3 84.9 85.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -265.4 207.9 220.7 29.1 -20.6 208.3 150.1 151.0 152.0 153.0
WACC, % 8.21 7.99 8.24 7.57 7.77 7.96 7.96 7.96 7.96 7.96
PV UFCF
SUM PV UFCF 658.0
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 159
Terminal Value 4,022
Present Terminal Value 2,743
Enterprise Value 3,401
Net Debt 1,212
Equity Value 2,189
Diluted Shares Outstanding, MM 51
Equity Value Per Share 42.75

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real B financials.
  • Real-World Data: Historical data and forward-looking estimates (as shown in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Barnes Group Inc.’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • 🔍 Real-Life B Financials: Pre-filled historical and projected data for Barnes Group Inc. (B).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Barnes Group’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Barnes Group’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Barnes Group Inc. (B) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Barnes Group Inc. (B)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Barnes Group Inc. (B)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
  • Accurate Data: Barnes Group's historical and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Easily simulate various forecasts and assumptions to explore different outcomes.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and other essential metrics.
  • User-Friendly: Step-by-step guidance simplifies the calculation process for all users.

Who Should Use Barnes Group Inc. (B)?

  • Investors: Gain insights and make informed decisions with a reliable investment resource.
  • Financial Analysts: Utilize comprehensive data to streamline your analysis and reporting processes.
  • Consultants: Effortlessly customize information for client engagements and strategic presentations.
  • Finance Enthusiasts: Enhance your knowledge of the industrial sector through detailed case studies and examples.
  • Educators and Students: Employ it as a valuable educational tool in finance and business courses.

What the Template Contains

  • Preloaded B Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.