UFP Industries, Inc. (UFPI) DCF Valuation

UFP Industries, Inc. (UFPI) 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

UFP Industries, Inc. (UFPI) 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:

Discover the true value of UFP Industries, Inc. (UFPI) with our advanced DCF Calculator! Adjust essential assumptions, explore various scenarios, and assess how different changes affect UFP Industries, Inc. (UFPI) valuation – all within a single Excel template.


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 4,416.0 5,154.0 8,636.1 9,626.7 7,218.4 8,494.7 9,996.7 11,764.3 13,844.4 16,292.4
Revenue Growth, % 0 16.71 67.56 11.47 -25.02 17.68 17.68 17.68 17.68 17.68
EBITDA 313.3 418.5 835.7 1,063.7 816.0 802.7 944.6 1,111.6 1,308.2 1,539.5
EBITDA, % 7.09 8.12 9.68 11.05 11.3 9.45 9.45 9.45 9.45 9.45
Depreciation 66.8 72.7 98.1 113.6 131.9 120.1 141.3 166.3 195.7 230.3
Depreciation, % 1.51 1.41 1.14 1.18 1.83 1.41 1.41 1.41 1.41 1.41
EBIT 246.5 345.8 737.6 950.2 684.1 682.6 803.3 945.3 1,112.5 1,309.2
EBIT, % 5.58 6.71 8.54 9.87 9.48 8.04 8.04 8.04 8.04 8.04
Total Cash 186.9 460.8 323.2 595.4 1,153.1 663.8 781.2 919.3 1,081.9 1,273.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 368.7 474.7 743.4 624.4 553.1
Account Receivables, % 8.35 9.21 8.61 6.49 7.66
Inventories 486.9 567.3 963.3 973.2 727.8 906.9 1,067.2 1,255.9 1,478.0 1,739.3
Inventories, % 11.03 11.01 11.15 10.11 10.08 10.68 10.68 10.68 10.68 10.68
Accounts Payable 142.5 211.5 319.1 206.9 203.1 271.6 319.7 376.2 442.7 521.0
Accounts Payable, % 3.23 4.1 3.7 2.15 2.81 3.2 3.2 3.2 3.2 3.2
Capital Expenditure -84.9 -89.2 -151.2 -174.1 -180.4 -165.0 -194.2 -228.5 -268.9 -316.5
Capital Expenditure, % -1.92 -1.73 -1.75 -1.81 -2.5 -1.94 -1.94 -1.94 -1.94 -1.94
Tax Rate, % 23.38 23.38 23.38 23.38 23.38 23.38 23.38 23.38 23.38 23.38
EBITAT 184.0 250.3 543.9 704.0 524.2 507.2 596.8 702.4 826.5 972.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -547.2 116.4 -66.3 640.4 788.5 219.8 310.5 365.4 430.0 506.1
WACC, % 10.61 10.6 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61
PV UFCF
SUM PV UFCF 1,315.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 516
Terminal Value 5,997
Present Terminal Value 3,622
Enterprise Value 4,938
Net Debt -734
Equity Value 5,672
Diluted Shares Outstanding, MM 61
Equity Value Per Share 93.53

What You Will Get

  • Real UFPI Financial Data: Pre-filled with UFP Industries’ historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See UFP Industries’ 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

  • Accurate UFP Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Customizable Forecast Inputs: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Clear charts and summaries to easily visualize your valuation outcomes.
  • Designed for All Skill Levels: An intuitive layout suitable for investors, CFOs, and consultants alike.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based UFPI DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional factors.
  3. Instant Calculations: The model automatically recalculates UFP Industries' intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose This Calculator for UFP Industries, Inc. (UFPI)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and industry consultants.
  • Accurate Financial Data: UFP Industries' historical and projected financials are preloaded for precise analysis.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance simplifies the calculation process.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing UFP Industries, Inc. (UFPI) investments.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in UFP Industries, Inc. (UFPI) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Industry Analysts: Gain insights into the valuation methods applicable to companies like UFP Industries, Inc. (UFPI).

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
  • Real-World Data: UFP Industries, Inc. (UFPI)’s historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for in-depth insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.

No products were found matching.