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
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 | 822.8 | 859.7 | 898.2 | 938.5 | 980.6 |
Account Receivables, % | 14.88 | 12.7 | 16.1 | 14.99 | 14.62 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 |
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
- Download the Template: Get instant access to the Excel-based HUBB DCF Calculator.
- Input Your Assumptions: Adjust the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically updates Hubbell’s intrinsic value.
- Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
- 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.