The Eastern Company (EML) DCF Valuation

The Eastern Company (EML) 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

The Eastern Company (EML) 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:

Explore The Eastern Company's (EML) financial prospects with our user-friendly DCF Calculator! Simply enter your projections for growth, profit margins, and expenses to calculate The Eastern Company's (EML) intrinsic value and enhance your investment approach.


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 251.7 240.4 246.5 279.3 273.5 279.8 286.2 292.9 299.6 306.5
Revenue Growth, % 0 -4.5 2.55 13.28 -2.08 2.31 2.31 2.31 2.31 2.31
EBITDA 24.5 23.2 26.6 23.9 22.0 26.2 26.8 27.4 28.0 28.7
EBITDA, % 9.74 9.64 10.8 8.55 8.03 9.35 9.35 9.35 9.35 9.35
Depreciation 6.4 6.8 7.2 7.2 7.5 7.6 7.8 8.0 8.2 8.4
Depreciation, % 2.56 2.84 2.94 2.58 2.73 2.73 2.73 2.73 2.73 2.73
EBIT 18.1 16.3 19.4 16.7 14.5 18.5 19.0 19.4 19.8 20.3
EBIT, % 7.18 6.8 7.87 5.97 5.3 6.62 6.62 6.62 6.62 6.62
Total Cash 18.0 16.1 6.2 10.2 9.3 13.1 13.4 13.7 14.0 14.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 37.9 31.8 44.2 43.9 37.6
Account Receivables, % 15.07 13.23 17.92 15.72 13.76
Inventories 54.6 53.1 62.9 64.6 59.3 63.8 65.3 66.8 68.4 70.0
Inventories, % 21.69 22.09 25.5 23.15 21.68 22.82 22.82 22.82 22.82 22.82
Accounts Payable 20.0 21.3 29.6 27.6 25.3 26.8 27.5 28.1 28.7 29.4
Accounts Payable, % 7.93 8.86 12.02 9.9 9.26 9.59 9.59 9.59 9.59 9.59
Capital Expenditure -5.4 -3.1 -3.7 -3.4 -6.4 -4.8 -4.9 -5.0 -5.1 -5.2
Capital Expenditure, % -2.16 -1.29 -1.51 -1.21 -2.35 -1.7 -1.7 -1.7 -1.7 -1.7
Tax Rate, % 21.9 21.9 21.9 21.9 21.9 21.9 21.9 21.9 21.9 21.9
EBITAT 14.8 14.7 16.5 14.2 11.3 15.6 15.9 16.3 16.7 17.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -56.8 27.4 6.2 14.6 21.7 10.7 17.0 17.4 17.8 18.2
WACC, % 7.98 8.1 8.02 8.03 7.92 8.01 8.01 8.01 8.01 8.01
PV UFCF
SUM PV UFCF 63.8
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 18
Terminal Value 244
Present Terminal Value 166
Enterprise Value 230
Net Debt 54
Equity Value 176
Diluted Shares Outstanding, MM 6
Equity Value Per Share 28.07

What You Will Receive

  • Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled financial data for The Eastern Company (EML).
  • Accurate Historical Data: Access to past performance data and future estimates (highlighted in the yellow cells).
  • Adjustable Forecasts: Modify key assumptions such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Instant Calculations: View the immediate effects of your inputs on The Eastern Company’s (EML) valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts alike.
  • Intuitive Layout: Organized for easy navigation and understanding, complete with step-by-step guidance.

Key Features

  • Comprehensive Financial Data: Gain access to accurate historical performance and future forecasts for The Eastern Company (EML).
  • Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins to tailor your analysis.
  • Automated Financial Calculations: Enjoy real-time updates to DCF, Net Present Value (NPV), and cash flow metrics.
  • User-Friendly Dashboard: Intuitive charts and summaries to help you easily interpret your valuation findings.
  • Designed for All Skill Levels: A straightforward, accessible layout suitable for investors, CFOs, and financial consultants.

How It Works

  • Step 1: Download the prebuilt Excel template featuring The Eastern Company's (EML) data.
  • Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including The Eastern Company's (EML) intrinsic value.
  • Step 5: Make informed investment choices or create reports based on the outputs.

Why Choose This Calculator for The Eastern Company (EML)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Parameters: Adjust inputs effortlessly to suit your financial analysis.
  • Real-Time Feedback: Observe immediate changes in The Eastern Company’s valuation as you modify inputs.
  • Preloaded Financials: Comes equipped with The Eastern Company’s actual financial data for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Accurately assess The Eastern Company’s (EML) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
  • Consultants: Easily modify the template for valuation reports tailored to clients’ needs.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading corporations.
  • Educators: Implement it as a teaching resource to illustrate various valuation methodologies.

What the Template Contains

  • Historical Data: Includes The Eastern Company’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate The Eastern Company’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of The Eastern Company’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.