The Gorman-Rupp Company (GRC) DCF Valuation

The Gorman-Rupp Company (GRC) 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 Gorman-Rupp Company (GRC) 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:

Maximize efficiency and improve precision with our (GRC) DCF Calculator! Utilizing real data from The Gorman-Rupp Company and customizable assumptions, this tool empowers you to forecast, analyze, and evaluate (GRC) just like a seasoned investor.


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 398.2 349.0 378.3 521.0 659.5 759.0 873.5 1,005.3 1,157.0 1,331.6
Revenue Growth, % 0 -12.36 8.41 37.72 26.58 15.09 15.09 15.09 15.09 15.09
EBITDA 57.6 43.9 49.2 54.3 114.0 102.8 118.4 136.2 156.8 180.4
EBITDA, % 14.46 12.59 12.99 10.42 17.28 13.55 13.55 13.55 13.55 13.55
Depreciation 13.7 12.7 11.9 21.2 28.5 28.3 32.5 37.4 43.1 49.6
Depreciation, % 3.45 3.64 3.15 4.06 4.32 3.72 3.72 3.72 3.72 3.72
EBIT 43.8 31.2 37.2 33.1 85.5 74.6 85.8 98.8 113.7 130.8
EBIT, % 11.01 8.95 9.85 6.36 12.96 9.82 9.82 9.82 9.82 9.82
Total Cash 80.6 108.2 125.2 6.8 30.5 137.0 157.7 181.5 208.9 240.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 65.4 50.8 58.5 93.1 89.6
Account Receivables, % 16.43 14.55 15.48 17.86 13.59
Inventories 76.0 82.7 85.6 111.1 104.2 155.7 179.2 206.2 237.3 273.1
Inventories, % 19.09 23.69 22.64 21.33 15.79 20.51 20.51 20.51 20.51 20.51
Accounts Payable 16.0 9.5 17.6 24.7 23.3 29.9 34.4 39.5 45.5 52.4
Accounts Payable, % 4.03 2.71 4.66 4.74 3.53 3.93 3.93 3.93 3.93 3.93
Capital Expenditure -10.9 -8.0 -9.8 -18.0 -20.8 -21.6 -24.8 -28.6 -32.9 -37.9
Capital Expenditure, % -2.74 -2.29 -2.58 -3.45 -3.16 -2.84 -2.84 -2.84 -2.84 -2.84
Tax Rate, % 20.5 20.5 20.5 20.5 20.5 20.5 20.5 20.5 20.5 20.5
EBITAT 34.8 25.2 29.9 26.7 67.9 59.7 68.7 79.1 91.0 104.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -87.8 31.3 29.4 -23.0 84.6 -7.2 39.6 45.5 52.4 60.3
WACC, % 8.57 8.61 8.6 8.62 8.58 8.6 8.6 8.6 8.6 8.6
PV UFCF
SUM PV UFCF 140.1
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 62
Terminal Value 1,110
Present Terminal Value 735
Enterprise Value 875
Net Debt 374
Equity Value 501
Diluted Shares Outstanding, MM 26
Equity Value Per Share 19.14

What You Will Receive

  • Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-populated financial data for Gorman-Rupp Company (GRC).
  • Actual Data: Historical performance metrics and forward-looking projections (highlighted in the yellow cells).
  • Assumption Flexibility: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect the valuation of Gorman-Rupp Company (GRC).
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts alike.
  • User-Centric Design: Organized for straightforward navigation and usability, complete with step-by-step guidance.

Key Features

  • 🔍 Real-Life GRC Financials: Pre-filled historical and projected data for The Gorman-Rupp Company (GRC).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate The Gorman-Rupp Company’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize The Gorman-Rupp Company’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Gorman-Rupp Company (GRC) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Gorman-Rupp Company’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for The Gorman-Rupp Company (GRC)?

  • Accurate Data: Real Gorman-Rupp financials provide dependable valuation outcomes.
  • Customizable: Tailor essential parameters like growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Pre-configured calculations save you from starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the industry.
  • User-Friendly: Easy-to-navigate layout and detailed instructions ensure accessibility for all users.

Who Should Use This Product?

  • Investors: Accurately assess The Gorman-Rupp Company's (GRC) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to GRC.
  • Consultants: Easily modify the template for valuation reports tailored to GRC clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies like GRC.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques using GRC as a case study.

What the Template Contains

  • Preloaded GRC 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.