Vince Holding Corp. (VNCE) DCF Valuation

Vince Holding Corp. (VNCE) 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

Vince Holding Corp. (VNCE) 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:

Whether you’re an investor or analyst, this (VNCE) DCF Calculator is your go-to resource for accurate valuation. With real data from Vince Holding Corp., you can adjust forecasts and observe the effects in real-time.


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 375.2 219.9 322.7 357.4 292.9 291.5 290.1 288.7 287.3 285.9
Revenue Growth, % 0 -41.4 46.76 10.77 -18.06 -0.48099 -0.48099 -0.48099 -0.48099 -0.48099
EBITDA 44.9 -52.1 .5 -17.2 36.5 -2.3 -2.3 -2.3 -2.3 -2.3
EBITDA, % 11.98 -23.71 0.14968 -4.81 12.45 -0.78888 -0.78888 -0.78888 -0.78888 -0.78888
Depreciation 9.5 6.6 6.3 8.2 4.9 6.7 6.7 6.6 6.6 6.6
Depreciation, % 2.53 3.02 1.95 2.31 1.69 2.3 2.3 2.3 2.3 2.3
EBIT 35.5 -58.8 -5.8 -25.4 31.5 -9.0 -9.0 -8.9 -8.9 -8.8
EBIT, % 9.45 -26.73 -1.8 -7.11 10.76 -3.09 -3.09 -3.09 -3.09 -3.09
Total Cash .5 3.8 1.1 1.1 .4 1.5 1.5 1.5 1.5 1.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 40.7 31.9 29.9 20.7 20.7
Account Receivables, % 10.84 14.5 9.28 5.8 7.06
Inventories 66.4 68.2 78.6 90.0 58.8 69.0 68.6 68.3 68.0 67.7
Inventories, % 17.7 31.03 24.35 25.18 20.07 23.66 23.66 23.66 23.66 23.66
Accounts Payable 43.1 40.2 46.7 49.4 31.7 40.2 40.0 39.8 39.6 39.4
Accounts Payable, % 11.48 18.29 14.48 13.82 10.82 13.78 13.78 13.78 13.78 13.78
Capital Expenditure -4.5 -3.5 -5.1 -2.8 -1.5 -3.3 -3.3 -3.3 -3.2 -3.2
Capital Expenditure, % -1.21 -1.59 -1.57 -0.77831 -0.49848 -1.13 -1.13 -1.13 -1.13 -1.13
Tax Rate, % -24.09 -24.09 -24.09 -24.09 -24.09 -24.09 -24.09 -24.09 -24.09 -24.09
EBITAT 35.3 -58.9 -9.1 -27.6 39.1 -9.0 -8.9 -8.9 -8.9 -8.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -23.7 -51.7 -9.8 -21.7 56.2 -14.3 -5.3 -5.3 -5.2 -5.2
WACC, % 9.79 9.81 9.81 9.81 9.81 9.81 9.81 9.81 9.81 9.81
PV UFCF
SUM PV UFCF -28.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -5
Terminal Value -68
Present Terminal Value -43
Enterprise Value -71
Net Debt 128
Equity Value -199
Diluted Shares Outstanding, MM 12
Equity Value Per Share -15.94

What You Will Get

  • Real Vince 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 Vince Holding Corp.'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

  • Pre-Loaded Data: Vince Holding Corp.’s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Edit WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: See Vince Holding Corp.’s intrinsic value recalculate in real time.
  • Clear Visual Outputs: Dashboard charts display valuation results and key metrics.
  • Built for Accuracy: A professional tool for analysts, investors, and finance experts.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Vince Holding Corp.'s (VNCE) preloaded data.
  • 2. Modify Assumptions: Adjust essential inputs such as growth projections, WACC, and capital expenditures.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV in real-time.
  • 4. Evaluate Scenarios: Explore various forecasts to assess different valuation results.
  • 5. Present with Assurance: Share expert valuation insights to bolster your decision-making process.

Why Choose Vince Holding Corp. (VNCE)?

  • Save Time: Streamlined processes mean you can focus on strategic decisions without the hassle.
  • Enhance Accuracy: Dependable financial insights and metrics minimize valuation discrepancies.
  • Fully Customizable: Adjust the framework to align with your unique business forecasts and goals.
  • Easy to Understand: Intuitive visuals and outputs simplify data interpretation for informed analysis.
  • Trusted by Professionals: Crafted for industry leaders who prioritize accuracy and functionality.

Who Should Use This Product?

  • Fashion Students: Discover industry trends and apply them using real market data.
  • Researchers: Integrate advanced models into your studies or publications on retail analysis.
  • Investors: Evaluate your investment strategies and assess valuation outcomes for Vince Holding Corp. (VNCE).
  • Market Analysts: Enhance your analysis process with a ready-to-use, customizable financial model.
  • Entrepreneurs: Understand how major fashion brands like Vince Holding Corp. (VNCE) are valued in the marketplace.

What the Template Contains

  • Pre-Filled DCF Model: Vince Holding Corp.’s (VNCE) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Vince Holding Corp.’s (VNCE) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.