Lincoln Electric Holdings, Inc. (LECO) DCF Valuation

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

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

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
Account Receivables, % 12.47 14.07 13.27 14.4 13.85
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.