Hormel Foods Corporation (HRL) DCF Valuation

Hormel Foods Corporation (HRL) 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

Hormel Foods Corporation (HRL) 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:

Engineered for accuracy, our Hormel Foods Corporation (HRL) DCF Calculator enables you to evaluate Hormel Foods' valuation using actual financial data, offering complete flexibility to modify all key parameters for enhanced forecasting.


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 9,608.5 11,386.2 12,458.8 12,110.0 11,920.8 12,622.9 13,366.4 14,153.7 14,987.4 15,870.1
Revenue Growth, % 0 18.5 9.42 -2.8 -1.56 5.89 5.89 5.89 5.89 5.89
EBITDA 1,341.6 1,397.9 1,603.4 1,311.0 1,356.4 1,547.9 1,639.1 1,735.6 1,837.8 1,946.1
EBITDA, % 13.96 12.28 12.87 10.83 11.38 12.26 12.26 12.26 12.26 12.26
Depreciation 205.8 228.4 262.8 253.3 257.8 265.3 281.0 297.5 315.1 333.6
Depreciation, % 2.14 2.01 2.11 2.09 2.16 2.1 2.1 2.1 2.1 2.1
EBIT 1,135.8 1,169.5 1,340.6 1,057.7 1,098.6 1,282.5 1,358.1 1,438.1 1,522.8 1,612.5
EBIT, % 11.82 10.27 10.76 8.73 9.22 10.16 10.16 10.16 10.16 10.16
Total Cash 1,731.6 634.7 998.3 753.2 766.6 1,117.4 1,183.2 1,252.9 1,326.7 1,404.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 743.9 904.0 874.8 824.6 817.9
Account Receivables, % 7.74 7.94 7.02 6.81 6.86
Inventories 1,072.8 1,369.2 1,716.1 1,680.4 1,576.3 1,617.3 1,712.6 1,813.5 1,920.3 2,033.4
Inventories, % 11.16 12.03 13.77 13.88 13.22 12.81 12.81 12.81 12.81 12.81
Accounts Payable 644.6 793.3 816.6 771.4 735.6 827.3 876.1 927.7 982.3 1,040.2
Accounts Payable, % 6.71 6.97 6.55 6.37 6.17 6.55 6.55 6.55 6.55 6.55
Capital Expenditure -367.5 -230.2 -277.7 -270.2 -256.4 -314.5 -333.0 -352.7 -373.4 -395.4
Capital Expenditure, % -3.82 -2.02 -2.23 -2.23 -2.15 -2.49 -2.49 -2.49 -2.49 -2.49
Tax Rate, % 22.25 22.25 22.25 22.25 22.25 22.25 22.25 22.25 22.25 22.25
EBITAT 925.2 943.8 1,048.9 828.2 854.2 1,016.9 1,076.8 1,140.3 1,207.4 1,278.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -408.5 634.1 739.6 851.9 930.5 918.1 924.2 978.6 1,036.2 1,097.3
WACC, % 5.36 5.36 5.34 5.34 5.34 5.35 5.35 5.35 5.35 5.35
PV UFCF
SUM PV UFCF 4,227.8
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 1,108
Terminal Value 25,472
Present Terminal Value 19,628
Enterprise Value 23,856
Net Debt 2,117
Equity Value 21,739
Diluted Shares Outstanding, MM 549
Equity Value Per Share 39.61

What You Will Get

  • Real HRL Financial Data: Pre-filled with Hormel Foods Corporation's historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Hormel Foods Corporation'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 Hormel Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts.
  • Tailored Forecast Assumptions: Modify highlighted cells for WACC, growth rates, and profit margins as needed.
  • Real-Time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries that make it easy to visualize your valuation outcomes.
  • Designed for All Levels: A straightforward, user-friendly layout suitable for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for Hormel Foods Corporation (HRL).
  2. Step 2: Review Hormel's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the results and utilize them for your investment decisions.

Why Choose This Calculator for Hormel Foods Corporation (HRL)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Valuation: Observe immediate updates to Hormel's valuation as you change inputs.
  • Preloaded Data: Comes with Hormel’s actual financial information for swift evaluations.
  • Relied Upon by Experts: Utilized by investors and analysts for making strategic decisions.

Who Should Use Hormel Foods Corporation (HRL)?

  • Investors: Make informed investment choices with insights into Hormel's performance and market strategies.
  • Financial Analysts: Streamline your analysis with readily available financial data and reports on Hormel Foods.
  • Consultants: Tailor presentations and recommendations using Hormel's comprehensive market analysis.
  • Food Industry Enthusiasts: Expand your knowledge of market trends and consumer preferences in the food sector.
  • Educators and Students: Utilize Hormel Foods as a case study for finance and marketing courses.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Hormel Foods Corporation (HRL).
  • Real-World Data: Hormel's historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear and actionable results.

No products were found matching.