BWX Technologies, Inc. (BWXT) DCF Valuation

BWX Technologies, Inc. (BWXT) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

BWX Technologies, Inc. (BWXT) 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:

Enhance your investment choices with the BWX Technologies, Inc. (BWXT) DCF Calculator! Dive into real BWXT financials, adjust growth projections and expenses, and instantly observe how these changes affect the intrinsic value of BWXT.


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 1,894.9 2,123.5 2,124.1 2,232.8 2,496.3 2,677.4 2,871.5 3,079.8 3,303.2 3,542.7
Revenue Growth, % 0 12.06 0.02627717 5.12 11.8 7.25 7.25 7.25 7.25 7.25
EBITDA 378.7 422.3 470.8 386.0 447.0 520.7 558.4 598.9 642.4 688.9
EBITDA, % 19.98 19.89 22.17 17.29 17.91 19.45 19.45 19.45 19.45 19.45
Depreciation 61.7 60.7 69.1 73.8 78.6 84.7 90.9 97.5 104.5 112.1
Depreciation, % 3.26 2.86 3.25 3.31 3.15 3.16 3.16 3.16 3.16 3.16
EBIT 317.0 361.7 401.8 312.2 368.4 435.9 467.6 501.5 537.8 576.8
EBIT, % 16.73 17.03 18.91 13.98 14.76 16.28 16.28 16.28 16.28 16.28
Total Cash 92.4 46.3 37.7 39.0 78.6 73.5 78.9 84.6 90.7 97.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 492.9 680.0 685.4 674.6 674.9
Account Receivables, % 26.01 32.02 32.27 30.21 27.03
Inventories 3.1 3.1 2.9 2.9 27.4 8.9 9.6 10.3 11.0 11.8
Inventories, % 0.16127 0.14457 0.13634 0.13113 1.1 0.33419 0.33419 0.33419 0.33419 0.33419
Accounts Payable 170.7 184.4 189.8 127.1 126.7 200.2 214.8 230.3 247.0 265.0
Accounts Payable, % 9.01 8.68 8.94 5.69 5.07 7.48 7.48 7.48 7.48 7.48
Capital Expenditure -182.1 -255.0 -311.1 -198.3 -151.3 -274.2 -294.1 -315.4 -338.3 -362.8
Capital Expenditure, % -9.61 -12.01 -14.64 -8.88 -6.06 -10.24 -10.24 -10.24 -10.24 -10.24
Tax Rate, % 23.51 23.51 23.51 23.51 23.51 23.51 23.51 23.51 23.51 23.51
EBITAT 246.6 278.3 310.6 236.5 281.8 335.1 359.4 385.4 413.4 443.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -199.0 -89.5 68.7 60.1 183.9 122.4 112.7 120.9 129.7 139.1
WACC, % 7.25 7.24 7.24 7.24 7.24 7.24 7.24 7.24 7.24 7.24
PV UFCF
SUM PV UFCF 506.3
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 144
Terminal Value 3,846
Present Terminal Value 2,711
Enterprise Value 3,218
Net Debt 1,151
Equity Value 2,066
Diluted Shares Outstanding, MM 92
Equity Value Per Share 22.49

What You Will Get

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

  • Accurate BWXT Financial Data: Gain access to reliable pre-loaded historical figures and future estimates.
  • Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Suitable for All Levels: An easy-to-navigate layout designed for investors, CFOs, and consultants alike.

How It Works

  • Download: Obtain the ready-to-use Excel file featuring BWX Technologies, Inc.'s (BWXT) financial data.
  • Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and compare results instantly.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose This Calculator?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your analysis needs.
  • Real-Time Feedback: Observe immediate updates to BWXT’s valuation as you modify inputs.
  • Preloaded Data: Comes equipped with BWXT's actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Utilized by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Engineering Students: Explore advanced manufacturing techniques and apply them with real-world data.
  • Researchers: Integrate cutting-edge models into your studies or publications.
  • Investors: Validate your investment hypotheses and evaluate valuation metrics for BWX Technologies, Inc. (BWXT).
  • Financial Analysts: Enhance your analysis with a ready-to-use, customizable DCF model.
  • Defense Contractors: Understand the evaluation methods used for large public companies like BWX Technologies, Inc. (BWXT).

What the Template Contains

  • Pre-Filled DCF Model: BWXT’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate BWXT’s 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.