Bel Fuse Inc. (BELFA) DCF Valuation

Bel Fuse Inc. (BELFA) 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

Bel Fuse Inc. (BELFA) 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 (BELFA) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Bel Fuse Inc., you can adjust forecasts and instantly 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 492.4 465.8 543.5 654.2 639.8 686.9 737.5 791.8 850.1 912.7
Revenue Growth, % 0 -5.41 16.69 20.38 -2.2 7.36 7.36 7.36 7.36 7.36
EBITDA 14.6 28.0 42.2 84.8 99.5 62.2 66.7 71.6 76.9 82.6
EBITDA, % 2.97 6 7.76 12.96 15.55 9.05 9.05 9.05 9.05 9.05
Depreciation 16.5 16.4 16.9 14.9 13.3 19.7 21.1 22.7 24.4 26.1
Depreciation, % 3.34 3.53 3.1 2.27 2.08 2.87 2.87 2.87 2.87 2.87
EBIT -1.9 11.5 25.3 69.9 86.2 42.5 45.6 49.0 52.6 56.4
EBIT, % -0.37651 2.48 4.66 10.69 13.46 6.18 6.18 6.18 6.18 6.18
Total Cash 73.2 84.9 61.8 70.3 126.9 103.1 110.7 118.8 127.6 137.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 92.4 85.5 115.4 125.5 96.9
Account Receivables, % 18.77 18.36 21.23 19.19 15.15
Inventories 107.3 100.1 139.4 172.5 136.5 160.2 172.0 184.7 198.3 212.9
Inventories, % 21.79 21.5 25.65 26.36 21.34 23.33 23.33 23.33 23.33 23.33
Accounts Payable 44.2 39.8 66.0 64.6 40.4 63.0 67.6 72.6 77.9 83.7
Accounts Payable, % 8.97 8.54 12.14 9.87 6.32 9.17 9.17 9.17 9.17 9.17
Capital Expenditure -9.9 -5.5 -9.4 -8.8 -12.1 -11.2 -12.0 -12.9 -13.9 -14.9
Capital Expenditure, % -2.01 -1.18 -1.73 -1.35 -1.9 -1.63 -1.63 -1.63 -1.63 -1.63
Tax Rate, % 11.37 11.37 11.37 11.37 11.37 11.37 11.37 11.37 11.37 11.37
EBITAT -2.2 12.2 23.0 62.4 76.4 39.8 42.7 45.9 49.3 52.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -151.2 32.8 -12.5 23.9 117.9 16.7 35.3 37.9 40.7 43.7
WACC, % 10.04 10.04 10.01 10.01 10.01 10.02 10.02 10.02 10.02 10.02
PV UFCF
SUM PV UFCF 127.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 45
Terminal Value 555
Present Terminal Value 345
Enterprise Value 472
Net Debt -7
Equity Value 479
Diluted Shares Outstanding, MM 13
Equity Value Per Share 37.49

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to generate various scenarios.
  • Real-World Data: Bel Fuse Inc.’s financial data pre-filled to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and optimizing time.

Key Features

  • Comprehensive Financial Data: Access reliable historical performance and future forecasts for Bel Fuse Inc. (BELFA).
  • Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to easily interpret your valuation findings.
  • Suitable for All Levels: Designed for investors, financial officers, and consultants with a straightforward layout.

How It Works

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

Why Choose This Calculator for Bel Fuse Inc. (BELFA)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Bel Fuse Inc.
  • Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Bel Fuse’s intrinsic value and Net Present Value.
  • Preloaded Information: Includes historical and projected data for precise calculations.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on Bel Fuse Inc.

Who Should Use This Product?

  • Investors: Accurately estimate Bel Fuse Inc.’s (BELFA) fair value before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Bel Fuse Inc. (BELFA).
  • Consultants: Efficiently customize the template for valuation reports tailored to Bel Fuse Inc. (BELFA) clients.
  • Entrepreneurs: Discover financial modeling insights employed by leading companies like Bel Fuse Inc. (BELFA).
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to Bel Fuse Inc. (BELFA).

What the Template Contains

  • Pre-Filled DCF Model: Bel Fuse Inc.'s (BELFA) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Bel Fuse Inc.'s (BELFA) 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.