Broadridge Financial Solutions, Inc. (BR) DCF Valuation

Broadridge Financial Solutions, Inc. (BR) 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

Broadridge Financial Solutions, Inc. (BR) 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:

Simplify Broadridge Financial Solutions, Inc. (BR) valuation with this customizable DCF Calculator! Featuring real Broadridge Financial Solutions, Inc. (BR) financials and adjustable forecast inputs, you can test scenarios and uncover Broadridge Financial Solutions, Inc. (BR) fair value in minutes.


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 4,529.0 4,993.7 5,709.1 6,060.9 6,506.8 7,126.7 7,805.6 8,549.2 9,363.6 10,255.6
Revenue Growth, % 0 10.26 14.33 6.16 7.36 9.53 9.53 9.53 9.53 9.53
EBITDA 924.2 1,013.3 1,223.9 1,361.4 1,505.5 1,535.6 1,681.9 1,842.1 2,017.6 2,209.8
EBITDA, % 20.41 20.29 21.44 22.46 23.14 21.55 21.55 21.55 21.55 21.55
Depreciation 299.3 334.7 464.0 425.0 477.9 510.2 558.8 612.0 670.3 734.2
Depreciation, % 6.61 6.7 8.13 7.01 7.34 7.16 7.16 7.16 7.16 7.16
EBIT 624.9 678.6 759.9 936.4 1,027.6 1,025.4 1,123.1 1,230.1 1,347.2 1,475.6
EBIT, % 13.8 13.59 13.31 15.45 15.79 14.39 14.39 14.39 14.39 14.39
Total Cash 476.6 274.5 224.7 252.3 305.2 410.6 449.7 492.6 539.5 590.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 711.3 820.3 946.9 974.0 1,065.6
Account Receivables, % 15.71 16.43 16.59 16.07 16.38
Inventories 21.5 23.2 29.3 34.1 30.5 35.4 38.8 42.5 46.5 50.9
Inventories, % 0.47472 0.46459 0.51322 0.56262 0.46874 0.49678 0.49678 0.49678 0.49678 0.49678
Accounts Payable 151.8 248.9 244.9 157.3 314.0 285.7 313.0 342.8 375.4 411.2
Accounts Payable, % 3.35 4.98 4.29 2.6 4.83 4.01 4.01 4.01 4.01 4.01
Capital Expenditure -98.7 -100.7 -73.1 -75.2 -113.0 -120.5 -132.0 -144.5 -158.3 -173.4
Capital Expenditure, % -2.18 -2.02 -1.28 -1.24 -1.74 -1.69 -1.69 -1.69 -1.69 -1.69
Tax Rate, % 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44
EBITAT 498.7 533.7 609.4 742.9 817.6 815.3 892.9 978.0 1,071.2 1,173.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 118.3 754.1 863.6 973.2 1,251.2 1,080.5 1,233.4 1,350.9 1,479.6 1,620.6
WACC, % 8.76 8.76 8.76 8.76 8.76 8.76 8.76 8.76 8.76 8.76
PV UFCF
SUM PV UFCF 5,208.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,653
Terminal Value 24,451
Present Terminal Value 16,067
Enterprise Value 21,276
Net Debt 3,273
Equity Value 18,003
Diluted Shares Outstanding, MM 119
Equity Value Per Share 151.16

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Broadridge Financial Solutions’ (BR) financial data pre-loaded 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 assessing projections, validating strategies, and enhancing efficiency.

Key Features

  • Comprehensive BR Data: Pre-filled with Broadridge’s historical financial performance and future projections.
  • Fully Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on user inputs.
  • Scenario Analysis: Develop multiple forecasting scenarios to evaluate various valuation results.
  • User-Friendly Interface: Intuitive design tailored for both experienced professionals and newcomers.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Broadridge Financial Solutions, Inc.'s (BR) financial data.
  • 2. Modify Assumptions: Adjust key variables such as revenue growth, WACC, and capital investments.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various projections to assess different valuation possibilities.
  • 5. Present with Assurance: Deliver expert valuation insights to reinforce your strategic choices.

Why Choose This Calculator?

  • Accurate Data: Real Broadridge financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to match your projections.
  • Time-Saving: Pre-built calculations eliminate the need to start from scratch.
  • Professional-Grade Tool: Designed for investors, analysts, and consultants.
  • User-Friendly: Intuitive layout and step-by-step instructions make it easy for all users.

Who Should Use This Product?

  • Institutional Investors: Develop comprehensive and accurate models for assessing Broadridge's (BR) market position.
  • Financial Analysts: Evaluate financial scenarios to inform investment strategies related to Broadridge (BR).
  • Advisory Firms: Deliver precise valuation assessments for clients interested in Broadridge (BR).
  • Academic Researchers: Utilize current data to study and teach financial analysis techniques focused on Broadridge (BR).
  • Market Researchers: Gain insights into the valuation methodologies applicable to Broadridge (BR) and its industry.

What the Template Contains

  • Preloaded BR 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.