Brady Corporation (BRC) DCF Valuation

Brady Corporation (BRC) 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

Brady Corporation (BRC) 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:

Gain insight into your Brady Corporation (BRC) valuation analysis with our sophisticated DCF Calculator! Preloaded with real (BRC) data, this Excel template enables you to adjust forecasts and assumptions for calculating Brady Corporation's intrinsic value with accuracy.


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 1,081.3 1,144.7 1,302.1 1,331.9 1,341.4 1,417.2 1,497.4 1,582.0 1,671.5 1,766.0
Revenue Growth, % 0 5.86 13.75 2.29 0.71554 5.65 5.65 5.65 5.65 5.65
EBITDA 166.5 196.9 227.4 261.6 280.8 257.0 271.5 286.8 303.0 320.2
EBITDA, % 15.4 17.2 17.47 19.64 20.94 18.13 18.13 18.13 18.13 18.13
Depreciation 23.4 25.5 34.2 32.4 29.9 33.1 35.0 36.9 39.0 41.2
Depreciation, % 2.17 2.23 2.63 2.43 2.23 2.34 2.34 2.34 2.34 2.34
EBIT 143.1 171.5 193.3 229.2 251.0 223.9 236.5 249.9 264.0 278.9
EBIT, % 13.23 14.98 14.84 17.21 18.71 15.8 15.8 15.8 15.8 15.8
Total Cash 217.6 147.3 114.1 151.5 250.1 203.5 215.0 227.1 240.0 253.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 146.2 170.6 183.2 184.4 185.5
Account Receivables, % 13.52 14.9 14.07 13.85 13.83
Inventories 135.7 136.1 190.0 177.1 152.7 180.6 190.8 201.6 213.0 225.0
Inventories, % 12.55 11.89 14.59 13.3 11.39 12.74 12.74 12.74 12.74 12.74
Accounts Payable 62.5 82.2 81.1 79.9 84.7 89.3 94.3 99.7 105.3 111.3
Accounts Payable, % 5.78 7.18 6.23 6 6.31 6.3 6.3 6.3 6.3 6.3
Capital Expenditure -27.3 -27.2 -43.1 -19.2 -79.9 -44.2 -46.7 -49.4 -52.2 -55.1
Capital Expenditure, % -2.52 -2.38 -3.31 -1.44 -5.96 -3.12 -3.12 -3.12 -3.12 -3.12
Tax Rate, % 20.43 20.43 20.43 20.43 20.43 20.43 20.43 20.43 20.43 20.43
EBITAT 114.1 130.0 151.0 177.6 199.7 174.9 184.8 195.3 206.3 218.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -109.0 123.0 74.4 201.2 177.8 127.1 156.6 165.5 174.8 184.7
WACC, % 7.87 7.87 7.87 7.87 7.87 7.87 7.87 7.87 7.87 7.87
PV UFCF
SUM PV UFCF 639.9
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 190
Terminal Value 3,908
Present Terminal Value 2,676
Enterprise Value 3,316
Net Debt -120
Equity Value 3,436
Diluted Shares Outstanding, MM 48
Equity Value Per Share 70.85

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Brady Corporation’s (BRC) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive Historical Data: Brady Corporation’s (BRC) detailed financial statements and pre-filled projections.
  • Customizable Assumptions: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Analysis: Observe the recalculation of Brady Corporation’s (BRC) intrinsic value instantly.
  • Intuitive Visual Representations: Dashboard graphs showcase valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

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

Why Choose This Calculator for Brady Corporation (BRC)?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust assumptions easily to suit your financial analysis.
  • Real-Time Feedback: Watch as Brady Corporation’s valuation updates instantly with your changes.
  • Pre-Configured Data: Comes with Brady Corporation’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Finance Students: Master valuation techniques and practice with real-world data specific to Brady Corporation (BRC).
  • Academics: Utilize professional models for teaching or research related to Brady Corporation (BRC).
  • Investors: Validate your investment strategies and evaluate valuation results for Brady Corporation (BRC).
  • Analysts: Enhance your efficiency with a ready-to-use, customizable DCF model tailored for Brady Corporation (BRC).
  • Small Business Owners: Understand the analytical approaches used for large public entities like Brady Corporation (BRC).

What the Brady Corporation Template Contains

  • Preloaded BRC 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.