New Jersey Resources Corporation (NJR) DCF Valuation

New Jersey Resources Corporation (NJR) 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

New Jersey Resources Corporation (NJR) 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:

Designed for accuracy, our (NJR) DCF Calculator enables you to evaluate New Jersey Resources Corporation's valuation using actual financial data, while offering complete flexibility to modify all essential parameters for improved projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 1,953.7 2,156.6 2,906.0 1,963.0 1,796.5 1,747.1 1,698.9 1,652.1 1,606.6 1,562.4
Revenue Growth, % 0 10.39 34.75 -32.45 -8.48 -2.75 -2.75 -2.75 -2.75 -2.75
EBITDA 370.4 433.5 565.0 594.1 671.5 440.8 428.6 416.8 405.3 394.2
EBITDA, % 18.96 20.1 19.44 30.26 37.38 25.23 25.23 25.23 25.23 25.23
Depreciation 117.6 120.6 137.6 155.2 166.6 117.1 113.9 110.8 107.7 104.8
Depreciation, % 6.02 5.59 4.74 7.91 9.27 6.7 6.7 6.7 6.7 6.7
EBIT 252.8 312.9 427.4 438.9 505.0 323.6 314.7 306.0 297.6 289.4
EBIT, % 12.94 14.51 14.71 22.36 28.11 18.52 18.52 18.52 18.52 18.52
Total Cash 117.0 4.7 1.1 1.0 1.0 22.2 21.6 21.0 20.4 19.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 160.5 249.7 271.2 120.7 117.1
Account Receivables, % 8.21 11.58 9.33 6.15 6.52
Inventories 187.9 213.2 294.0 226.5 237.6 190.0 184.8 179.7 174.8 169.9
Inventories, % 9.62 9.88 10.12 11.54 13.23 10.88 10.88 10.88 10.88 10.88
Accounts Payable 238.2 393.1 392.5 203.9 226.7 233.9 227.4 221.2 215.1 209.2
Accounts Payable, % 12.19 18.23 13.51 10.39 12.62 13.39 13.39 13.39 13.39 13.39
Capital Expenditure -470.2 -624.6 -598.4 -540.9 .0 -353.5 -343.8 -334.3 -325.1 -316.2
Capital Expenditure, % -24.07 -28.96 -20.59 -27.56 0 -20.24 -20.24 -20.24 -20.24 -20.24
Tax Rate, % 21.55 21.55 21.55 21.55 21.55 21.55 21.55 21.55 21.55 21.55
EBITAT 222.5 268.5 342.6 374.7 396.1 270.4 263.0 255.7 248.7 241.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -240.2 -195.3 -221.0 18.3 578.0 59.8 35.9 34.9 34.0 33.0
WACC, % 5.86 5.81 5.71 5.81 5.67 5.77 5.77 5.77 5.77 5.77
PV UFCF
SUM PV UFCF 170.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 34
Terminal Value 893
Present Terminal Value 675
Enterprise Value 845
Net Debt 3,524
Equity Value -2,679
Diluted Shares Outstanding, MM 99
Equity Value Per Share -26.98

What You Will Receive

  • Comprehensive Financial Model: NJR’s actual data facilitates accurate DCF valuation.
  • Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
  • Real-Time Calculations: Automatic updates provide immediate feedback as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, allowing for repeated use in detailed forecasting.

Key Features

  • Comprehensive NJR Financials: Gain access to precise historical data and future estimates tailored for New Jersey Resources Corporation (NJR).
  • Adjustable Forecast Parameters: Modify highlighted cells to reflect your assumptions on WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries designed to help you visualize your valuation insights.
  • Suitable for All Levels: An accessible layout crafted for investors, CFOs, and consultants alike.

How It Works

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

Why Choose NJR's Services?

  • Save Time: Instant access to comprehensive energy solutions without the hassle of extensive research.
  • Enhance Efficiency: Streamlined processes and reliable data minimize operational delays.
  • Fully Customizable: Adapt our services to meet your specific energy needs and preferences.
  • Clear Insights: User-friendly reports and analytics make understanding your energy usage straightforward.
  • Endorsed by Industry Leaders: Our solutions are trusted by professionals who prioritize quality and effectiveness.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing NJR's portfolio.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
  • Consultants and Advisors: Deliver precise valuation insights for New Jersey Resources Corporation (NJR) to clients.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Energy Sector Enthusiasts: Gain insights into how energy companies like New Jersey Resources Corporation (NJR) are valued in the market.

What the Template Contains

  • Historical Data: Includes New Jersey Resources Corporation’s (NJR) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate New Jersey Resources Corporation’s (NJR) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of New Jersey Resources Corporation’s (NJR) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.