BrightView Holdings, Inc. (BV) 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
BrightView Holdings, Inc. (BV) Bundle
Simplify BrightView Holdings, Inc. (BV) valuation with this customizable DCF Calculator! Featuring real BrightView financials and adjustable forecast inputs, you can test scenarios and uncover BrightView's 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 | 2,346.0 | 2,553.6 | 2,774.6 | 2,816.0 | 2,767.1 | 2,886.5 | 3,011.0 | 3,141.0 | 3,276.5 | 3,417.9 |
Revenue Growth, % | 0 | 8.85 | 8.65 | 1.49 | -1.74 | 4.31 | 4.31 | 4.31 | 4.31 | 4.31 |
EBITDA | 149.7 | 230.2 | 222.8 | 259.2 | 303.1 | 251.6 | 262.5 | 273.8 | 285.6 | 297.9 |
EBITDA, % | 6.38 | 9.01 | 8.03 | 9.2 | 10.95 | 8.72 | 8.72 | 8.72 | 8.72 | 8.72 |
Depreciation | 136.3 | 137.0 | 150.4 | 149.7 | 144.2 | 156.6 | 163.3 | 170.4 | 177.7 | 185.4 |
Depreciation, % | 5.81 | 5.36 | 5.42 | 5.32 | 5.21 | 5.42 | 5.42 | 5.42 | 5.42 | 5.42 |
EBIT | 13.4 | 93.2 | 72.4 | 109.5 | 158.9 | 95.0 | 99.1 | 103.4 | 107.9 | 112.5 |
EBIT, % | 0.57118 | 3.65 | 2.61 | 3.89 | 5.74 | 3.29 | 3.29 | 3.29 | 3.29 | 3.29 |
Total Cash | 157.1 | 123.7 | 20.1 | 67.0 | 140.4 | 113.8 | 118.7 | 123.9 | 129.2 | 134.8 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 413.8 | 490.1 | 527.8 | 585.8 | 553.0 | 557.9 | 582.0 | 607.1 | 633.3 | 660.6 |
Account Receivables, % | 17.64 | 19.19 | 19.02 | 20.8 | 19.98 | 19.33 | 19.33 | 19.33 | 19.33 | 19.33 |
Inventories | 6.5 | .0 | .0 | .0 | .0 | 1.6 | 1.7 | 1.7 | 1.8 | 1.9 |
Inventories, % | 0.27707 | 0.0000000392 | 0.000000036 | 0 | 0 | 0.05541348 | 0.05541348 | 0.05541348 | 0.05541348 | 0.05541348 |
Accounts Payable | 116.8 | 144.4 | 151.2 | 136.2 | 144.1 | 150.8 | 157.3 | 164.1 | 171.2 | 178.6 |
Accounts Payable, % | 4.98 | 5.65 | 5.45 | 4.84 | 5.21 | 5.23 | 5.23 | 5.23 | 5.23 | 5.23 |
Capital Expenditure | -52.7 | -61.2 | -107.3 | -71.3 | -78.4 | -80.1 | -83.6 | -87.2 | -90.9 | -94.8 |
Capital Expenditure, % | -2.25 | -2.4 | -3.87 | -2.53 | -2.83 | -2.78 | -2.78 | -2.78 | -2.78 | -2.78 |
Tax Rate, % | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 |
EBITAT | 10.9 | 84.8 | 51.7 | 272.0 | 109.3 | 78.4 | 81.8 | 85.3 | 89.0 | 92.8 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -209.0 | 118.4 | 63.9 | 277.4 | 215.8 | 155.1 | 143.9 | 150.1 | 156.6 | 163.4 |
WACC, % | 8.64 | 8.88 | 8.39 | 9.11 | 8.32 | 8.67 | 8.67 | 8.67 | 8.67 | 8.67 |
PV UFCF | ||||||||||
SUM PV UFCF | 601.7 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 167 | |||||||||
Terminal Value | 2,499 | |||||||||
Present Terminal Value | 1,649 | |||||||||
Enterprise Value | 2,250 | |||||||||
Net Debt | 787 | |||||||||
Equity Value | 1,464 | |||||||||
Diluted Shares Outstanding, MM | 96 | |||||||||
Equity Value Per Share | 15.24 |
What You Will Get
- Pre-Filled Financial Model: BrightView’s actual data facilitates accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
- Instant Calculations: Automatic updates allow you to view results in real-time as you make adjustments.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- Comprehensive Historical Data: BrightView Holdings, Inc. (BV) offers extensive historical financial statements and pre-populated forecasts.
- Customizable Parameters: Alter WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
- Real-Time Valuation: Instantly view the recalculated intrinsic value of BrightView Holdings, Inc. (BV).
- Intuitive Visualizations: Dashboard charts present valuation results and essential metrics clearly.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template with BrightView Holdings, Inc.'s (BV) data included.
- Step 2: Explore the pre-filled sheets and understand the key metrics.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including BrightView Holdings, Inc.'s (BV) intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose BrightView Holdings, Inc. (BV) Calculator?
- Save Time: Skip the hassle of building a model from the ground up – it’s ready for immediate use.
- Enhance Accuracy: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Adjust the model to align with your unique assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify the analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize precision and functionality.
Who Should Use BrightView Holdings, Inc. (BV)?
- Landscape Management Students: Explore industry-specific valuation methods and apply them to real-world scenarios.
- Researchers: Integrate advanced financial models into your studies or academic projects.
- Investors: Validate your investment hypotheses and evaluate the financial performance of BrightView Holdings, Inc. (BV).
- Financial Analysts: Enhance your analysis with a customizable DCF model tailored for the landscaping industry.
- Entrepreneurs: Understand how public companies like BrightView Holdings, Inc. (BV) are assessed and valued in the market.
What the Template Contains
- Pre-Filled DCF Model: BrightView Holdings, Inc. (BV)’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate BrightView Holdings, Inc. (BV)’s 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.