Emerson Electric Co. (EMR) 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
Emerson Electric Co. (EMR) Bundle
Explore the financial prospects of Emerson Electric Co. (EMR) with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and expenses to calculate the intrinsic value of Emerson Electric Co. (EMR) and shape your investment strategy.
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 | 16,785.0 | 18,236.0 | 19,629.0 | 15,165.0 | 17,492.0 | 17,880.6 | 18,277.8 | 18,683.8 | 19,098.9 | 19,523.2 |
| Revenue Growth, % | 0 | 8.64 | 7.64 | -22.74 | 15.34 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 |
| EBITDA | 3,364.0 | 4,047.0 | 3,502.0 | 4,038.0 | 4,032.0 | 3,924.9 | 4,012.1 | 4,101.2 | 4,192.3 | 4,285.4 |
| EBITDA, % | 20.04 | 22.19 | 17.84 | 26.63 | 23.05 | 21.95 | 21.95 | 21.95 | 21.95 | 21.95 |
| Depreciation | 854.0 | 969.0 | 842.0 | 1,051.0 | 1,689.0 | 1,118.5 | 1,143.4 | 1,168.8 | 1,194.7 | 1,221.3 |
| Depreciation, % | 5.09 | 5.31 | 4.29 | 6.93 | 9.66 | 6.26 | 6.26 | 6.26 | 6.26 | 6.26 |
| EBIT | 2,510.0 | 3,078.0 | 2,660.0 | 2,987.0 | 2,343.0 | 2,806.4 | 2,868.7 | 2,932.4 | 2,997.6 | 3,064.2 |
| EBIT, % | 14.95 | 16.88 | 13.55 | 19.7 | 13.39 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 |
| Total Cash | 3,315.0 | 2,354.0 | 1,804.0 | 8,051.0 | 3,588.0 | 4,128.6 | 4,220.4 | 4,314.1 | 4,410.0 | 4,507.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3,260.0 | 3,499.0 | 3,223.0 | 2,518.0 | 2,927.0 | 3,160.1 | 3,230.3 | 3,302.0 | 3,375.4 | 3,450.4 |
| Account Receivables, % | 19.42 | 19.19 | 16.42 | 16.6 | 16.73 | 17.67 | 17.67 | 17.67 | 17.67 | 17.67 |
| Inventories | 1,928.0 | 2,050.0 | 2,191.0 | 2,006.0 | 2,180.0 | 2,130.7 | 2,178.0 | 2,226.4 | 2,275.9 | 2,326.4 |
| Inventories, % | 11.49 | 11.24 | 11.16 | 13.23 | 12.46 | 11.92 | 11.92 | 11.92 | 11.92 | 11.92 |
| Accounts Payable | 1,715.0 | 2,108.0 | 1,276.0 | 1,275.0 | 1,335.0 | 1,584.8 | 1,620.0 | 1,656.0 | 1,692.8 | 1,730.4 |
| Accounts Payable, % | 10.22 | 11.56 | 6.5 | 8.41 | 7.63 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 |
| Capital Expenditure | -538.0 | -581.0 | -531.0 | -363.0 | -419.0 | -496.6 | -507.6 | -518.9 | -530.4 | -542.2 |
| Capital Expenditure, % | -3.21 | -3.19 | -2.71 | -2.39 | -2.4 | -2.78 | -2.78 | -2.78 | -2.78 | -2.78 |
| Tax Rate, % | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 |
| EBITAT | 2,112.3 | 2,434.3 | 2,103.9 | 14,484.6 | 2,282.7 | 2,468.3 | 2,523.1 | 2,579.1 | 2,636.4 | 2,695.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,044.7 | 2,854.3 | 1,717.9 | 16,061.6 | 3,029.7 | 3,156.3 | 3,076.5 | 3,144.9 | 3,214.7 | 3,286.2 |
| WACC, % | 9.89 | 9.87 | 9.87 | 9.96 | 9.95 | 9.91 | 9.91 | 9.91 | 9.91 | 9.91 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 12,039.0 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 3,385 | |||||||||
| Terminal Value | 48,987 | |||||||||
| Present Terminal Value | 30,542 | |||||||||
| Enterprise Value | 42,581 | |||||||||
| Net Debt | 4,099 | |||||||||
| Equity Value | 38,482 | |||||||||
| Diluted Shares Outstanding, MM | 574 | |||||||||
| Equity Value Per Share | 67.04 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real EMR financials.
- Authentic Data: Historical figures and future projections (highlighted in the yellow cells).
- Forecasting Flexibility: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Emerson's valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Interface: Organized for clarity and simplicity, complete with step-by-step guidance.
Key Features
- 🔍 Real-Life EMR Financials: Pre-filled historical and projected data for Emerson Electric Co.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Emerson’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Emerson’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Emerson Electric Co. (EMR) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Emerson Electric Co. (EMR)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose the Emerson Electric Co. (EMR) Calculator?
- Accuracy: Leverages real Emerson financials for precise data.
- Flexibility: Allows users to easily test and adjust inputs as needed.
- Time-Saving: Eliminate the complexity of creating a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Intuitive design ensures accessibility for users without extensive financial modeling skills.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for portfolio evaluation.
- Corporate Finance Teams: Assess valuation scenarios to inform strategic decision-making.
- Consultants and Advisors: Deliver precise valuation insights for Emerson Electric Co. (EMR) to clients.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into how industrial companies like Emerson Electric Co. (EMR) are valued in the marketplace.
What the Template Contains
- Historical Data: Includes Emerson Electric Co.’s (EMR) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Emerson Electric Co.’s (EMR) 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 Emerson Electric Co.’s (EMR) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.