Forward Air Corporation (FWRD) DCF Valuation

Forward Air Corporation (FWRD) 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

Forward Air Corporation (FWRD) 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:

Enhance your investment strategy with the (FWRD) DCF Calculator! Utilize authentic Forward Air Corporation financial data, adjust growth predictions and expenses, and immediately observe how these modifications affect the intrinsic value of (FWRD).


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 1,410.4 1,269.6 1,662.4 1,973.4 1,370.7 1,402.0 1,434.0 1,466.7 1,500.2 1,534.4
Revenue Growth, % 0 -9.98 30.94 18.71 -30.54 2.28 2.28 2.28 2.28 2.28
EBITDA 148.8 111.0 198.9 290.1 145.6 158.7 162.3 166.0 169.8 173.6
EBITDA, % 10.55 8.75 11.96 14.7 10.62 11.32 11.32 11.32 11.32 11.32
Depreciation 36.4 37.1 39.6 42.6 57.4 39.9 40.8 41.7 42.7 43.7
Depreciation, % 2.58 2.92 2.38 2.16 4.19 2.85 2.85 2.85 2.85 2.85
EBIT 112.4 73.9 159.3 247.6 88.2 118.8 121.5 124.3 127.1 130.0
EBIT, % 7.97 5.82 9.58 12.55 6.44 8.47 8.47 8.47 8.47 8.47
Total Cash 64.7 40.3 37.3 45.8 122.0 59.5 60.9 62.3 63.7 65.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 136.2 156.5 216.2 188.2 158.7
Account Receivables, % 9.66 12.33 13 9.54 11.58
Inventories 2.1 21.0 .0 .0 .0 5.1 5.2 5.3 5.4 5.5
Inventories, % 0.15116 1.65 0 0.0000000507 0 0.36108 0.36108 0.36108 0.36108 0.36108
Accounts Payable 25.4 38.4 44.8 50.1 45.4 37.5 38.4 39.2 40.1 41.0
Accounts Payable, % 1.8 3.02 2.7 2.54 3.31 2.67 2.67 2.67 2.67 2.67
Capital Expenditure -30.7 -20.3 -39.1 -40.7 -30.7 -29.2 -29.9 -30.6 -31.3 -32.0
Capital Expenditure, % -2.17 -1.6 -2.35 -2.06 -2.24 -2.09 -2.09 -2.09 -2.09 -2.09
Tax Rate, % -195.47 -195.47 -195.47 -195.47 -195.47 -195.47 -195.47 -195.47 -195.47 -195.47
EBITAT 84.3 56.2 108.8 183.4 260.6 93.5 95.6 97.8 100.0 102.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -22.9 46.9 77.0 218.4 312.2 92.5 103.6 106.0 108.4 110.9
WACC, % 5.04 5.07 4.82 5.01 5.83 5.15 5.15 5.15 5.15 5.15
PV UFCF
SUM PV UFCF 447.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 113
Terminal Value 3,587
Present Terminal Value 2,790
Enterprise Value 3,238
Net Debt 1,824
Equity Value 1,414
Diluted Shares Outstanding, MM 26
Equity Value Per Share 54.37

What You Will Get

  • Real Forward Air Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Forward Air Corporation (FWRD).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis needs.
  • Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Forward Air’s fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and in-depth projections specific to Forward Air Corporation (FWRD).
  • Time-Saving and Accurate: Eliminate the hassle of building models from scratch while ensuring precision and flexibility in your evaluations.

Key Features

  • Comprehensive DCF Model: Features both unlevered and levered DCF valuation frameworks tailored for Forward Air Corporation (FWRD).
  • Customizable WACC Tool: Ready-to-use Weighted Average Cost of Capital sheet with adjustable parameters.
  • Modifiable Forecast Inputs: Adjust growth projections, capital investments, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency metrics specifically for Forward Air Corporation (FWRD).
  • Interactive Dashboard and Visuals: Graphical representations that highlight essential valuation indicators for straightforward analysis.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based FWRD DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates Forward Air’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the results to inform your investment or financial decisions.

Why Choose Forward Air Corporation (FWRD)?

  • Streamlined Operations: Benefit from our efficient logistics solutions that save you time and resources.
  • Enhanced Reliability: Our proven track record ensures dependable transportation and delivery services.
  • Fully Tailored Services: Customize our offerings to meet your specific shipping and logistics needs.
  • User-Friendly Technology: Our intuitive platforms make tracking and managing shipments effortless.
  • Industry Expertise: Rely on our experienced team who are dedicated to providing top-notch service.

Who Should Use This Product?

  • Investors: Evaluate Forward Air Corporation’s (FWRD) valuation before making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
  • Startup Founders: Gain insights into how established logistics companies like Forward Air Corporation are appraised.
  • Consultants: Create detailed valuation reports for clients in the logistics sector.
  • Students and Educators: Utilize real-time data to practice and instruct on valuation strategies.

What the Template Contains

  • Preloaded FWRD 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.