Juniper Networks, Inc. (JNPR) DCF Valuation

Juniper Networks, Inc. (JNPR) 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

Juniper Networks, Inc. (JNPR) 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:

Looking to calculate the intrinsic value of Juniper Networks, Inc.? Our JNPR DCF Calculator integrates real-world data with comprehensive customization features, enabling you to adjust forecasts and enhance your investment choices.


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 4,445.4 4,445.1 4,735.4 5,301.2 5,564.5 5,890.6 6,235.7 6,601.1 6,988.0 7,397.4
Revenue Growth, % 0 -0.00674855 6.53 11.95 4.97 5.86 5.86 5.86 5.86 5.86
EBITDA 721.8 549.0 636.3 757.0 621.2 794.9 841.4 890.7 942.9 998.2
EBITDA, % 16.24 12.35 13.44 14.28 11.16 13.49 13.49 13.49 13.49 13.49
Depreciation 218.7 206.8 275.4 217.7 192.2 270.4 286.2 303.0 320.7 339.5
Depreciation, % 4.92 4.65 5.82 4.11 3.45 4.59 4.59 4.59 4.59 4.59
EBIT 503.1 342.2 360.9 539.3 429.0 524.5 555.2 587.8 622.2 658.7
EBIT, % 11.32 7.7 7.62 10.17 7.71 8.9 8.9 8.9 8.9 8.9
Total Cash 1,953.8 1,774.0 1,238.0 1,090.4 1,207.5 1,793.9 1,899.1 2,010.3 2,128.1 2,252.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 879.7 964.1 994.4 1,227.3 1,044.1
Account Receivables, % 19.79 21.69 21 23.15 18.76
Inventories 90.6 210.2 272.6 619.4 952.4 486.8 515.4 545.6 577.5 611.4
Inventories, % 2.04 4.73 5.76 11.68 17.12 8.26 8.26 8.26 8.26 8.26
Accounts Payable 219.5 277.0 273.7 347.4 295.1 339.4 359.2 380.3 402.6 426.2
Accounts Payable, % 4.94 6.23 5.78 6.55 5.3 5.76 5.76 5.76 5.76 5.76
Capital Expenditure -109.6 -100.4 -100.0 -105.1 -159.4 -137.6 -145.7 -154.2 -163.3 -172.8
Capital Expenditure, % -2.47 -2.26 -2.11 -1.98 -2.86 -2.34 -2.34 -2.34 -2.34 -2.34
Tax Rate, % 11.12 11.12 11.12 11.12 11.12 11.12 11.12 11.12 11.12 11.12
EBITAT 418.8 332.7 294.1 473.6 381.3 460.1 487.1 515.7 545.9 577.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -222.9 292.6 373.5 80.2 212.0 916.9 546.9 578.9 612.9 648.8
WACC, % 8.2 8.28 8.19 8.23 8.23 8.23 8.23 8.23 8.23 8.23
PV UFCF
SUM PV UFCF 2,654.5
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 668
Terminal Value 12,784
Present Terminal Value 8,609
Enterprise Value 11,264
Net Debt 632
Equity Value 10,632
Diluted Shares Outstanding, MM 326
Equity Value Per Share 32.62

What You Will Get

  • Real Juniper Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Juniper's fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Customizable Network Metrics: Adjust essential parameters such as bandwidth usage, latency, and security protocols.
  • Instant Network Performance Analysis: Provides real-time insights into network efficiency and performance metrics.
  • Enterprise-Level Precision: Leverages Juniper's extensive data for accurate network assessments and predictions.
  • Seamless Scenario Testing: Easily evaluate various network configurations and their potential impacts.
  • Efficiency Booster: Streamlines the process of network design and optimization without starting from scratch.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Juniper Networks' data included.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with 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 Juniper Networks' intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Juniper Networks, Inc. (JNPR)?

  • Accurate Data: Authentic Juniper financials provide dependable valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you from starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the tech sector.
  • User-Friendly: Intuitive design and clear instructions make it accessible for all users.

Who Should Use Juniper Networks, Inc. (JNPR)?

  • Network Engineers: Enhance your network design and management skills with cutting-edge solutions.
  • IT Managers: Streamline operations using advanced tools for network performance monitoring.
  • Cybersecurity Professionals: Leverage robust security features to protect your network infrastructure.
  • Business Leaders: Make informed decisions on IT investments with comprehensive analytics.
  • Students and Educators: Utilize resources for hands-on learning in networking and cybersecurity courses.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Juniper Networks historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Juniper Networks, Inc. (JNPR).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.