Lincoln Electric Holdings, Inc. (LECO) 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
Lincoln Electric Holdings, Inc. (LECO) Bundle
Explore the financial future of Lincoln Electric Holdings, Inc. (LECO) with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and costs to calculate the intrinsic value of Lincoln Electric Holdings, Inc. (LECO) and enhance your investment strategy.
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 | 3,003.3 | 2,655.4 | 3,234.2 | 3,761.2 | 4,191.6 | 4,589.3 | 5,024.8 | 5,501.6 | 6,023.5 | 6,595.1 |
Revenue Growth, % | 0 | -11.58 | 21.8 | 16.3 | 11.44 | 9.49 | 9.49 | 9.49 | 9.49 | 9.49 |
EBITDA | 466.9 | 410.3 | 675.2 | 700.1 | 824.7 | 827.6 | 906.1 | 992.1 | 1,086.2 | 1,189.3 |
EBITDA, % | 15.55 | 15.45 | 20.88 | 18.61 | 19.67 | 18.03 | 18.03 | 18.03 | 18.03 | 18.03 |
Depreciation | 81.5 | 80.5 | 81.1 | 78.1 | 86.7 | 113.8 | 124.6 | 136.4 | 149.3 | 163.5 |
Depreciation, % | 2.71 | 3.03 | 2.51 | 2.08 | 2.07 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 |
EBIT | 385.4 | 329.9 | 594.1 | 622.1 | 738.0 | 713.8 | 781.5 | 855.7 | 936.9 | 1,025.8 |
EBIT, % | 12.83 | 12.42 | 18.37 | 16.54 | 17.61 | 15.55 | 15.55 | 15.55 | 15.55 | 15.55 |
Total Cash | 199.6 | 257.3 | 193.0 | 197.2 | 393.8 | 339.0 | 371.2 | 406.4 | 445.0 | 487.2 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 374.6 | 373.5 | 429.1 | 541.5 | 580.6 | 624.7 | 683.9 | 748.8 | 819.9 | 897.7 |
Account Receivables, % | 12.47 | 14.07 | 13.27 | 14.4 | 13.85 | 13.61 | 13.61 | 13.61 | 13.61 | 13.61 |
Inventories | 393.7 | 381.3 | 539.9 | 665.5 | 562.9 | 691.0 | 756.6 | 828.4 | 906.9 | 993.0 |
Inventories, % | 13.11 | 14.36 | 16.69 | 17.69 | 13.43 | 15.06 | 15.06 | 15.06 | 15.06 | 15.06 |
Accounts Payable | 273.0 | 226.1 | 330.2 | 352.1 | 325.4 | 412.5 | 451.6 | 494.5 | 541.4 | 592.8 |
Accounts Payable, % | 9.09 | 8.52 | 10.21 | 9.36 | 7.76 | 8.99 | 8.99 | 8.99 | 8.99 | 8.99 |
Capital Expenditure | -69.6 | -59.2 | -62.5 | -71.9 | -91.0 | -97.0 | -106.2 | -116.2 | -127.3 | -139.3 |
Capital Expenditure, % | -2.32 | -2.23 | -1.93 | -1.91 | -2.17 | -2.11 | -2.11 | -2.11 | -2.11 | -2.11 |
Tax Rate, % | 20.62 | 20.62 | 20.62 | 20.62 | 20.62 | 20.62 | 20.62 | 20.62 | 20.62 | 20.62 |
EBITAT | 306.6 | 257.5 | 505.6 | 495.5 | 585.8 | 573.5 | 628.0 | 687.5 | 752.8 | 824.2 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -177.0 | 245.5 | 414.1 | 285.6 | 618.3 | 505.3 | 560.7 | 613.9 | 672.1 | 735.9 |
WACC, % | 9.28 | 9.28 | 9.31 | 9.29 | 9.28 | 9.29 | 9.29 | 9.29 | 9.29 | 9.29 |
PV UFCF | ||||||||||
SUM PV UFCF | 2,345.3 | |||||||||
Long Term Growth Rate, % | 3.00 | |||||||||
Free cash flow (T + 1) | 758 | |||||||||
Terminal Value | 12,055 | |||||||||
Present Terminal Value | 7,732 | |||||||||
Enterprise Value | 10,077 | |||||||||
Net Debt | 766 | |||||||||
Equity Value | 9,311 | |||||||||
Diluted Shares Outstanding, MM | 58 | |||||||||
Equity Value Per Share | 159.93 |
What You Will Get
- Real LECO Financial Data: Pre-filled with Lincoln Electric’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Lincoln Electric’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- 🔍 Real-Life LECO Financials: Pre-filled historical and projected data for Lincoln Electric Holdings, Inc. (LECO).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Lincoln Electric’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Lincoln Electric’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Obtain the pre-built Excel file featuring Lincoln Electric Holdings, Inc.'s (LECO) financial data.
- Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC according to your analysis.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make changes.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose This Calculator for Lincoln Electric Holdings, Inc. (LECO)?
- Accuracy: Utilizes real financial data from Lincoln Electric for precise calculations.
- Flexibility: Allows users to easily adjust and experiment with various inputs.
- Time-Saving: Eliminates the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and standards expected by CFOs.
- User-Friendly: Intuitive interface makes it accessible for users with any level of financial knowledge.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions about buying or selling Lincoln Electric Holdings, Inc. (LECO) stock.
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Lincoln Electric Holdings, Inc. (LECO).
- Consultants: Provide clients with accurate and timely valuation insights related to Lincoln Electric Holdings, Inc. (LECO).
- Business Owners: Learn how major players like Lincoln Electric Holdings, Inc. (LECO) are valued to inform your own business strategies.
- Finance Students: Explore valuation techniques using real-world data and case studies from Lincoln Electric Holdings, Inc. (LECO).
What the Template Contains
- Pre-Filled Data: Includes Lincoln Electric Holdings, Inc.'s (LECO) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Lincoln Electric Holdings, Inc.'s (LECO) profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.