Emerson Electric Co. (EMR) DCF Valuation

Emerson Electric Co. (EMR) 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

Emerson Electric Co. (EMR) 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 prospects of Emerson Electric Co. (EMR) with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and expenses to calculate the intrinsic value of Emerson Electric Co. (EMR) and shape your investment strategy.


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 16,785.0 18,236.0 19,629.0 15,165.0 17,492.0 17,880.6 18,277.8 18,683.8 19,098.9 19,523.2
Revenue Growth, % 0 8.64 7.64 -22.74 15.34 2.22 2.22 2.22 2.22 2.22
EBITDA 3,364.0 4,047.0 3,502.0 4,038.0 4,032.0 3,924.9 4,012.1 4,101.2 4,192.3 4,285.4
EBITDA, % 20.04 22.19 17.84 26.63 23.05 21.95 21.95 21.95 21.95 21.95
Depreciation 854.0 969.0 842.0 1,051.0 1,689.0 1,118.5 1,143.4 1,168.8 1,194.7 1,221.3
Depreciation, % 5.09 5.31 4.29 6.93 9.66 6.26 6.26 6.26 6.26 6.26
EBIT 2,510.0 3,078.0 2,660.0 2,987.0 2,343.0 2,806.4 2,868.7 2,932.4 2,997.6 3,064.2
EBIT, % 14.95 16.88 13.55 19.7 13.39 15.7 15.7 15.7 15.7 15.7
Total Cash 3,315.0 2,354.0 1,804.0 8,051.0 3,588.0 4,128.6 4,220.4 4,314.1 4,410.0 4,507.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3,260.0 3,499.0 3,223.0 2,518.0 2,927.0
Account Receivables, % 19.42 19.19 16.42 16.6 16.73
Inventories 1,928.0 2,050.0 2,191.0 2,006.0 2,180.0 2,130.7 2,178.0 2,226.4 2,275.9 2,326.4
Inventories, % 11.49 11.24 11.16 13.23 12.46 11.92 11.92 11.92 11.92 11.92
Accounts Payable 1,715.0 2,108.0 1,276.0 1,275.0 1,335.0 1,584.8 1,620.0 1,656.0 1,692.8 1,730.4
Accounts Payable, % 10.22 11.56 6.5 8.41 7.63 8.86 8.86 8.86 8.86 8.86
Capital Expenditure -538.0 -581.0 -531.0 -363.0 -419.0 -496.6 -507.6 -518.9 -530.4 -542.2
Capital Expenditure, % -3.21 -3.19 -2.71 -2.39 -2.4 -2.78 -2.78 -2.78 -2.78 -2.78
Tax Rate, % 2.57 2.57 2.57 2.57 2.57 2.57 2.57 2.57 2.57 2.57
EBITAT 2,112.3 2,434.3 2,103.9 14,484.6 2,282.7 2,468.3 2,523.1 2,579.1 2,636.4 2,695.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,044.7 2,854.3 1,717.9 16,061.6 3,029.7 3,156.3 3,076.5 3,144.9 3,214.7 3,286.2
WACC, % 9.89 9.87 9.87 9.96 9.95 9.91 9.91 9.91 9.91 9.91
PV UFCF
SUM PV UFCF 12,039.0
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 3,385
Terminal Value 48,987
Present Terminal Value 30,542
Enterprise Value 42,581
Net Debt 4,099
Equity Value 38,482
Diluted Shares Outstanding, MM 574
Equity Value Per Share 67.04

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real EMR financials.
  • Authentic Data: Historical figures and future projections (highlighted in the yellow cells).
  • Forecasting Flexibility: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Emerson's valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Interface: Organized for clarity and simplicity, complete with step-by-step guidance.

Key Features

  • 🔍 Real-Life EMR Financials: Pre-filled historical and projected data for Emerson Electric Co.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Emerson’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Emerson’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

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

Why Choose the Emerson Electric Co. (EMR) Calculator?

  • Accuracy: Leverages real Emerson financials for precise data.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the complexity of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive design ensures accessibility for users without extensive financial modeling skills.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for portfolio evaluation.
  • Corporate Finance Teams: Assess valuation scenarios to inform strategic decision-making.
  • Consultants and Advisors: Deliver precise valuation insights for Emerson Electric Co. (EMR) to clients.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insights into how industrial companies like Emerson Electric Co. (EMR) are valued in the marketplace.

What the Template Contains

  • Historical Data: Includes Emerson Electric Co.’s (EMR) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Emerson Electric Co.’s (EMR) 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 Emerson Electric Co.’s (EMR) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.