Hubbell Incorporated (HUBB) DCF Valuation

Hubbell Incorporated (HUBB) 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

Hubbell Incorporated (HUBB) 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:

Simplify Hubbell Incorporated (HUBB) valuation with this customizable DCF Calculator! Featuring real Hubbell Incorporated (HUBB) financials and adjustable forecast inputs, you can test scenarios and uncover Hubbell Incorporated (HUBB) fair value in minutes.


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 4,591.0 4,186.0 4,194.1 4,947.9 5,372.9 5,613.8 5,865.5 6,128.5 6,403.3 6,690.3
Revenue Growth, % 0 -8.82 0.1935 17.97 8.59 4.48 4.48 4.48 4.48 4.48
EBITDA 740.9 671.4 661.0 854.3 1,169.7 976.5 1,020.3 1,066.0 1,113.8 1,163.8
EBITDA, % 16.14 16.04 15.76 17.27 21.77 17.39 17.39 17.39 17.39 17.39
Depreciation 151.0 143.8 147.0 145.7 149.7 179.2 187.2 195.6 204.4 213.6
Depreciation, % 3.29 3.44 3.5 2.94 2.79 3.19 3.19 3.19 3.19 3.19
EBIT 589.9 527.6 514.0 708.6 1,020.0 797.3 833.1 870.4 909.4 950.2
EBIT, % 12.85 12.6 12.26 14.32 18.98 14.2 14.2 14.2 14.2 14.2
Total Cash 196.2 268.9 295.6 454.8 348.7 375.3 392.1 409.7 428.1 447.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 683.0 531.6 675.3 741.6 785.4
Account Receivables, % 14.88 12.7 16.1 14.99 14.62
Inventories 633.0 607.3 662.1 740.7 832.9 837.1 874.6 913.8 954.8 997.6
Inventories, % 13.79 14.51 15.79 14.97 15.5 14.91 14.91 14.91 14.91 14.91
Accounts Payable 347.7 339.2 532.8 529.9 563.5 556.6 581.6 607.7 634.9 663.4
Accounts Payable, % 7.57 8.1 12.7 10.71 10.49 9.92 9.92 9.92 9.92 9.92
Capital Expenditure -93.9 -88.4 -90.2 -129.3 -165.7 -134.8 -140.8 -147.1 -153.7 -160.6
Capital Expenditure, % -2.05 -2.11 -2.15 -2.61 -3.08 -2.4 -2.4 -2.4 -2.4 -2.4
Tax Rate, % 22.73 22.73 22.73 22.73 22.73 22.73 22.73 22.73 22.73 22.73
EBITAT 454.4 408.6 447.1 588.8 788.2 640.7 669.5 699.5 730.8 763.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -456.8 632.6 499.0 457.4 669.8 636.7 666.4 696.3 727.5 760.1
WACC, % 8.21 8.22 8.25 8.24 8.21 8.23 8.23 8.23 8.23 8.23
PV UFCF
SUM PV UFCF 2,748.6
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 791
Terminal Value 18,701
Present Terminal Value 12,594
Enterprise Value 15,343
Net Debt 1,954
Equity Value 13,389
Diluted Shares Outstanding, MM 54
Equity Value Per Share 247.95

What You Will Get

  • Real Hubbell Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Hubbell Incorporated (HUBB).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis needs.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Hubbell’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specific to Hubbell Incorporated (HUBB).
  • Time-Saving and Accurate: Skip building models from scratch while ensuring precision and flexibility in your financial assessments.

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as revenue growth, operating margins, and capital investments.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and various financial metrics in real-time.
  • High-Precision Accuracy: Leverages Hubbell's (HUBB) actual financial data for dependable valuation results.
  • Effortless Scenario Analysis: Evaluate diverse assumptions and easily compare results.
  • Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.

How It Works

  1. Download the Template: Get instant access to the Excel-based HUBB DCF Calculator.
  2. Input Your Assumptions: Adjust the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically updates Hubbell’s intrinsic value.
  4. Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
  5. Analyze and Decide: Use the results to guide your investment or financial analysis.

Why Choose This Calculator for Hubbell Incorporated (HUBB)?

  • Accurate Data: Access to real Hubbell financials ensures trustworthy valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Ready-made calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the field.
  • User-Friendly: Easy-to-navigate layout and clear instructions simplify the process for all users.

Who Should Use This Product?

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

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Hubbell Incorporated (HUBB) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Hubbell Incorporated (HUBB).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.