Broadwind, Inc. (BWEN) DCF Valuation

Broadwind, Inc. (BWEN) 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

Broadwind, Inc. (BWEN) 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:

Discover the true value of Broadwind, Inc. (BWEN) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and assess how changes affect Broadwind's valuation – all within a convenient Excel template.


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 178.2 198.5 145.6 176.8 203.5 214.3 225.7 237.6 250.3 263.5
Revenue Growth, % 0 11.38 -26.64 21.38 15.12 5.31 5.31 5.31 5.31 5.31
EBITDA 5.3 6.7 10.3 -.4 17.5 9.3 9.8 10.3 10.9 11.5
EBITDA, % 2.95 3.38 7.1 -0.23591 8.59 4.36 4.36 4.36 4.36 4.36
Depreciation 7.5 6.3 6.3 6.1 6.4 7.8 8.3 8.7 9.2 9.6
Depreciation, % 4.21 3.16 4.35 3.43 3.14 3.66 3.66 3.66 3.66 3.66
EBIT -2.2 .4 4.0 -6.5 11.1 1.5 1.6 1.7 1.7 1.8
EBIT, % -1.26 0.2126 2.75 -3.66 5.45 0.69806 0.69806 0.69806 0.69806 0.69806
Total Cash 2.4 3.4 .9 12.7 1.1 4.9 5.1 5.4 5.7 6.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 18.3 17.6 15.4 19.0 27.7
Account Receivables, % 10.27 8.86 10.6 10.73 13.63
Inventories 31.9 26.7 33.4 44.3 37.4 41.9 44.1 46.4 48.9 51.5
Inventories, % 17.88 13.46 22.92 25.04 18.38 19.54 19.54 19.54 19.54 19.54
Accounts Payable 21.9 18.2 16.5 26.3 20.7 24.8 26.1 27.5 28.9 30.5
Accounts Payable, % 12.27 9.16 11.3 14.85 10.19 11.56 11.56 11.56 11.56 11.56
Capital Expenditure -1.8 -1.5 -1.7 -3.1 -6.4 -3.4 -3.6 -3.7 -3.9 -4.2
Capital Expenditure, % -1.03 -0.77936 -1.17 -1.75 -3.15 -1.58 -1.58 -1.58 -1.58 -1.58
Tax Rate, % 3.05 3.05 3.05 3.05 3.05 3.05 3.05 3.05 3.05 3.05
EBITAT -2.3 .4 4.0 -6.5 10.8 1.5 1.6 1.6 1.7 1.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -24.9 7.3 2.4 -8.2 3.3 10.1 4.1 4.3 4.6 4.8
WACC, % 10.23 10.23 10.19 10.23 10.1 10.2 10.2 10.2 10.2 10.2
PV UFCF
SUM PV UFCF 21.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 5
Terminal Value 60
Present Terminal Value 37
Enterprise Value 59
Net Debt 34
Equity Value 24
Diluted Shares Outstanding, MM 21
Equity Value Per Share 1.13

What You Will Get

  • Comprehensive BWEN Financials: Access historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess Broadwind's future performance.
  • User-Friendly Interface: Designed for industry professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Broadwind, Inc. (BWEN).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for accurate financial analysis.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to reflect market conditions.
  • Integrated Financial Ratios: Assess profitability, leverage, and efficiency ratios specifically for Broadwind, Inc. (BWEN).
  • Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.

How It Works

  • Download: Obtain the pre-formatted Excel file containing Broadwind, Inc. (BWEN) financial data.
  • Customize: Modify projections such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and evaluate results side by side.
  • Make Decisions: Leverage the valuation insights to inform your investment approach.

Why Choose This Calculator for Broadwind, Inc. (BWEN)?

  • Accuracy: Utilizes real Broadwind financials for precise data.
  • Flexibility: Built for users to easily test and adjust inputs as needed.
  • Time-Saving: Avoid the complexity of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use Broadwind, Inc. (BWEN)?

  • Renewable Energy Investors: Develop comprehensive valuation models for investments in wind energy.
  • Corporate Strategy Teams: Evaluate market scenarios to inform business decisions and growth strategies.
  • Financial Consultants: Deliver precise valuation assessments for clients interested in Broadwind, Inc. (BWEN).
  • Academic Institutions: Utilize current market data to teach and learn about financial modeling in the energy sector.
  • Industry Analysts: Gain insights into how renewable energy companies like Broadwind, Inc. (BWEN) are valued in the marketplace.

What the Broadwind Template Includes

  • Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
  • Real-World Data: Broadwind, Inc.'s (BWEN) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables providing clear, actionable results.

No products were found matching.