L.B. Foster Company (FSTR) DCF Valuation

L.B. Foster Company (FSTR) 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

L.B. Foster Company (FSTR) 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:

Looking to assess the intrinsic value of L.B. Foster Company? Our (FSTR) DCF Calculator integrates real-world data with comprehensive customization features, allowing you to refine your forecasts and enhance your investment decisions.


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 655.1 497.4 513.6 497.5 543.7 523.8 504.6 486.2 468.4 451.2
Revenue Growth, % 0 -24.07 3.26 -3.14 9.3 -3.66 -3.66 -3.66 -3.66 -3.66
EBITDA 44.1 29.2 18.4 9.2 22.9 23.3 22.5 21.6 20.8 20.1
EBITDA, % 6.74 5.87 3.57 1.85 4.22 4.45 4.45 4.45 4.45 4.45
Depreciation 14.4 13.6 13.9 14.8 15.3 14.0 13.5 13.0 12.6 12.1
Depreciation, % 2.2 2.73 2.7 2.97 2.81 2.68 2.68 2.68 2.68 2.68
EBIT 29.8 15.6 4.5 -5.6 7.7 9.3 8.9 8.6 8.3 8.0
EBIT, % 4.54 3.14 0.87049 -1.12 1.41 1.77 1.77 1.77 1.77 1.77
Total Cash 14.2 7.6 10.4 2.9 2.6 7.1 6.8 6.6 6.3 6.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 73.5 58.3 92.1 116.1 83.0
Account Receivables, % 11.22 11.72 17.93 23.33 15.26
Inventories 119.3 116.5 62.9 75.7 73.5 86.5 83.4 80.3 77.4 74.5
Inventories, % 18.21 23.41 12.24 15.22 13.52 16.52 16.52 16.52 16.52 16.52
Accounts Payable 63.0 54.8 41.4 48.8 40.3 48.1 46.3 44.6 43.0 41.4
Accounts Payable, % 9.62 11.01 8.06 9.81 7.41 9.18 9.18 9.18 9.18 9.18
Capital Expenditure -8.8 -9.2 -4.6 -7.6 -4.9 -6.8 -6.6 -6.4 -6.1 -5.9
Capital Expenditure, % -1.35 -1.85 -0.8995 -1.53 -0.90723 -1.31 -1.31 -1.31 -1.31 -1.31
Tax Rate, % -55.08 -55.08 -55.08 -55.08 -55.08 -55.08 -55.08 -55.08 -55.08 -55.08
EBITAT 72.8 28.9 3.5 -28.3 11.9 8.9 8.6 8.2 7.9 7.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -51.4 43.1 19.2 -50.6 49.1 10.6 19.9 19.2 18.5 17.8
WACC, % 8.35 8.35 8.03 8.35 8.35 8.29 8.29 8.29 8.29 8.29
PV UFCF
SUM PV UFCF 67.3
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 18
Terminal Value 385
Present Terminal Value 259
Enterprise Value 326
Net Debt 65
Equity Value 262
Diluted Shares Outstanding, MM 11
Equity Value Per Share 23.79

What You Will Receive

  • Authentic FSTR Financial Data: Pre-filled with L.B. Foster Company’s historical and projected data for accurate analysis.
  • Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch L.B. Foster Company’s intrinsic value update in real-time based on your modifications.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF results.
  • Intuitive Design: User-friendly layout and straightforward instructions suitable for all skill levels.

Key Features

  • Comprehensive FSTR Data: Pre-loaded with L.B. Foster Company's historical performance metrics and future projections.
  • Customizable Variables: Modify revenue growth rates, profit margins, WACC, tax rates, and capital investment figures.
  • Interactive Valuation Model: Instantaneous updates to Net Present Value (NPV) and intrinsic valuation based on user inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
  • Intuitive Interface: Designed with simplicity in mind, catering to both professionals and novices.

How It Works

  1. Step 1: Download the Excel file for L.B. Foster Company (FSTR).
  2. Step 2: Review the pre-filled financial data and forecasts for L.B. Foster Company (FSTR).
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells) for L.B. Foster Company (FSTR).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions for L.B. Foster Company (FSTR).
  5. Step 5: Evaluate the outputs and leverage the results for your investment decisions regarding L.B. Foster Company (FSTR).

Why Choose L.B. Foster Company (FSTR)?

  • Proven Expertise: Benefit from decades of industry experience and knowledge.
  • Innovative Solutions: Access cutting-edge products designed to meet modern demands.
  • Comprehensive Support: Enjoy dedicated customer service and technical assistance.
  • Commitment to Quality: Rely on high standards and rigorous testing for all our offerings.
  • Industry Leadership: Join a community of satisfied clients who trust our solutions.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling L.B. Foster Company (FSTR) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for L.B. Foster Company (FSTR).
  • Consultants: Deliver professional valuation insights on L.B. Foster Company (FSTR) to clients quickly and accurately.
  • Business Owners: Understand how companies like L.B. Foster Company (FSTR) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to L.B. Foster Company (FSTR).

What the Template Contains

  • Pre-Filled Data: Includes L.B. Foster Company's historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze L.B. Foster Company's profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.