Fortive Corporation (FTV) 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
Fortive Corporation (FTV) Bundle
Streamline your analysis and improve precision with our (FTV) DCF Calculator! Equipped with real Fortive Corporation data and customizable assumptions, this tool empowers you to forecast, evaluate, and assess (FTV) like a seasoned investment professional.
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 | 7,320.0 | 4,634.4 | 5,254.7 | 5,825.7 | 6,065.3 | 5,939.1 | 5,815.5 | 5,694.4 | 5,575.9 | 5,459.9 |
| Revenue Growth, % | 0 | -36.69 | 13.38 | 10.87 | 4.11 | -2.08 | -2.08 | -2.08 | -2.08 | -2.08 |
| EBITDA | 936.1 | 947.8 | 1,206.1 | 1,471.3 | 1,571.1 | 1,275.1 | 1,248.6 | 1,222.6 | 1,197.2 | 1,172.2 |
| EBITDA, % | 12.79 | 20.45 | 22.95 | 25.26 | 25.9 | 21.47 | 21.47 | 21.47 | 21.47 | 21.47 |
| Depreciation | 341.5 | 384.0 | 395.5 | 465.6 | 456.8 | 427.6 | 418.7 | 410.0 | 401.5 | 393.1 |
| Depreciation, % | 4.67 | 8.29 | 7.53 | 7.99 | 7.53 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 |
| EBIT | 594.6 | 563.8 | 810.6 | 1,005.7 | 1,114.3 | 847.5 | 829.9 | 812.6 | 795.7 | 779.1 |
| EBIT, % | 8.12 | 12.17 | 15.43 | 17.26 | 18.37 | 14.27 | 14.27 | 14.27 | 14.27 | 14.27 |
| Total Cash | 1,205.2 | 2,944.0 | 819.3 | 709.2 | 1,888.8 | 1,649.8 | 1,615.5 | 1,581.9 | 1,548.9 | 1,516.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 890.7 | 810.3 | 930.2 | 958.5 | 1,068.8 | 967.2 | 947.1 | 927.4 | 908.1 | 889.2 |
| Account Receivables, % | 12.17 | 17.48 | 17.7 | 16.45 | 17.62 | 16.29 | 16.29 | 16.29 | 16.29 | 16.29 |
| Inventories | 640.3 | 455.5 | 512.7 | 536.7 | 536.9 | 551.1 | 539.6 | 528.4 | 517.4 | 506.7 |
| Inventories, % | 8.75 | 9.83 | 9.76 | 9.21 | 8.85 | 9.28 | 9.28 | 9.28 | 9.28 | 9.28 |
| Accounts Payable | 449.0 | 480.8 | 557.9 | 623.0 | 608.6 | 568.4 | 556.6 | 545.0 | 533.7 | 522.6 |
| Accounts Payable, % | 6.13 | 10.37 | 10.62 | 10.69 | 10.03 | 9.57 | 9.57 | 9.57 | 9.57 | 9.57 |
| Capital Expenditure | -112.5 | -75.7 | -50.0 | -95.8 | -107.8 | -89.6 | -87.7 | -85.9 | -84.1 | -82.4 |
| Capital Expenditure, % | -1.54 | -1.63 | -0.95153 | -1.64 | -1.78 | -1.51 | -1.51 | -1.51 | -1.51 | -1.51 |
| Tax Rate, % | 12.62 | 12.62 | 12.62 | 12.62 | 12.62 | 12.62 | 12.62 | 12.62 | 12.62 | 12.62 |
| EBITAT | 502.4 | 603.3 | 727.9 | 869.5 | 973.7 | 759.6 | 743.8 | 728.3 | 713.1 | 698.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -350.6 | 1,208.6 | 973.4 | 1,252.1 | 1,197.8 | 1,144.8 | 1,094.5 | 1,071.8 | 1,049.5 | 1,027.6 |
| WACC, % | 9.22 | 9.3 | 9.25 | 9.23 | 9.23 | 9.25 | 9.25 | 9.25 | 9.25 | 9.25 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,184.1 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 1,069 | |||||||||
| Terminal Value | 20,370 | |||||||||
| Present Terminal Value | 13,090 | |||||||||
| Enterprise Value | 17,275 | |||||||||
| Net Debt | 1,921 | |||||||||
| Equity Value | 15,353 | |||||||||
| Diluted Shares Outstanding, MM | 356 | |||||||||
| Equity Value Per Share | 43.18 |
What You Will Get
- Real Fortive 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 Fortive’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
- 🔍 Real-Life FTV Financials: Pre-filled historical and projected data for Fortive Corporation (FTV).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Fortive’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Fortive’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- 1. Open the Template: Download and open the Excel file featuring Fortive Corporation’s (FTV) preloaded data.
- 2. Edit Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
- 4. Test Scenarios: Evaluate various forecasts to analyze different valuation outcomes.
- 5. Use with Confidence: Present professional valuation insights to bolster your decision-making.
Why Choose This Calculator for Fortive Corporation (FTV)?
- User-Friendly Interface: Perfectly suited for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to tailor your financial analysis.
- Real-Time Feedback: Observe immediate updates to Fortive’s valuation as you make changes.
- Pre-Loaded Data: Comes with Fortive’s latest financial information for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Finance Students: Explore valuation methodologies and apply them using real data from Fortive Corporation (FTV).
- Academics: Integrate industry-standard models into your teaching or research focused on Fortive Corporation (FTV).
- Investors: Validate your investment strategies and assess valuation scenarios for Fortive Corporation (FTV).
- Analysts: Enhance your analysis process with a customizable DCF model tailored for Fortive Corporation (FTV).
- Small Business Owners: Understand the analytical approaches used for evaluating large firms like Fortive Corporation (FTV).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
- Real-World Data: Fortive Corporation's (FTV) 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 enhanced insights.
- Key Ratios: In-built analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results.