Juniper Networks, Inc. (JNPR) 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
Juniper Networks, Inc. (JNPR) Bundle
Looking to calculate the intrinsic value of Juniper Networks, Inc.? Our JNPR DCF Calculator integrates real-world data with comprehensive customization features, enabling you to adjust forecasts and enhance your investment choices.
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 | 4,445.4 | 4,445.1 | 4,735.4 | 5,301.2 | 5,564.5 | 5,890.6 | 6,235.7 | 6,601.1 | 6,988.0 | 7,397.4 |
Revenue Growth, % | 0 | -0.00674855 | 6.53 | 11.95 | 4.97 | 5.86 | 5.86 | 5.86 | 5.86 | 5.86 |
EBITDA | 721.8 | 549.0 | 636.3 | 757.0 | 621.2 | 794.9 | 841.4 | 890.7 | 942.9 | 998.2 |
EBITDA, % | 16.24 | 12.35 | 13.44 | 14.28 | 11.16 | 13.49 | 13.49 | 13.49 | 13.49 | 13.49 |
Depreciation | 218.7 | 206.8 | 275.4 | 217.7 | 192.2 | 270.4 | 286.2 | 303.0 | 320.7 | 339.5 |
Depreciation, % | 4.92 | 4.65 | 5.82 | 4.11 | 3.45 | 4.59 | 4.59 | 4.59 | 4.59 | 4.59 |
EBIT | 503.1 | 342.2 | 360.9 | 539.3 | 429.0 | 524.5 | 555.2 | 587.8 | 622.2 | 658.7 |
EBIT, % | 11.32 | 7.7 | 7.62 | 10.17 | 7.71 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 |
Total Cash | 1,953.8 | 1,774.0 | 1,238.0 | 1,090.4 | 1,207.5 | 1,793.9 | 1,899.1 | 2,010.3 | 2,128.1 | 2,252.9 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 879.7 | 964.1 | 994.4 | 1,227.3 | 1,044.1 | 1,229.9 | 1,301.9 | 1,378.2 | 1,459.0 | 1,544.5 |
Account Receivables, % | 19.79 | 21.69 | 21 | 23.15 | 18.76 | 20.88 | 20.88 | 20.88 | 20.88 | 20.88 |
Inventories | 90.6 | 210.2 | 272.6 | 619.4 | 952.4 | 486.8 | 515.4 | 545.6 | 577.5 | 611.4 |
Inventories, % | 2.04 | 4.73 | 5.76 | 11.68 | 17.12 | 8.26 | 8.26 | 8.26 | 8.26 | 8.26 |
Accounts Payable | 219.5 | 277.0 | 273.7 | 347.4 | 295.1 | 339.4 | 359.2 | 380.3 | 402.6 | 426.2 |
Accounts Payable, % | 4.94 | 6.23 | 5.78 | 6.55 | 5.3 | 5.76 | 5.76 | 5.76 | 5.76 | 5.76 |
Capital Expenditure | -109.6 | -100.4 | -100.0 | -105.1 | -159.4 | -137.6 | -145.7 | -154.2 | -163.3 | -172.8 |
Capital Expenditure, % | -2.47 | -2.26 | -2.11 | -1.98 | -2.86 | -2.34 | -2.34 | -2.34 | -2.34 | -2.34 |
Tax Rate, % | 11.12 | 11.12 | 11.12 | 11.12 | 11.12 | 11.12 | 11.12 | 11.12 | 11.12 | 11.12 |
EBITAT | 418.8 | 332.7 | 294.1 | 473.6 | 381.3 | 460.1 | 487.1 | 515.7 | 545.9 | 577.9 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -222.9 | 292.6 | 373.5 | 80.2 | 212.0 | 916.9 | 546.9 | 578.9 | 612.9 | 648.8 |
WACC, % | 8.2 | 8.28 | 8.19 | 8.23 | 8.23 | 8.23 | 8.23 | 8.23 | 8.23 | 8.23 |
PV UFCF | ||||||||||
SUM PV UFCF | 2,654.5 | |||||||||
Long Term Growth Rate, % | 3.00 | |||||||||
Free cash flow (T + 1) | 668 | |||||||||
Terminal Value | 12,784 | |||||||||
Present Terminal Value | 8,609 | |||||||||
Enterprise Value | 11,264 | |||||||||
Net Debt | 632 | |||||||||
Equity Value | 10,632 | |||||||||
Diluted Shares Outstanding, MM | 326 | |||||||||
Equity Value Per Share | 32.62 |
What You Will Get
- Real Juniper 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 Juniper'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
- Customizable Network Metrics: Adjust essential parameters such as bandwidth usage, latency, and security protocols.
- Instant Network Performance Analysis: Provides real-time insights into network efficiency and performance metrics.
- Enterprise-Level Precision: Leverages Juniper's extensive data for accurate network assessments and predictions.
- Seamless Scenario Testing: Easily evaluate various network configurations and their potential impacts.
- Efficiency Booster: Streamlines the process of network design and optimization without starting from scratch.
How It Works
- Step 1: Download the prebuilt Excel template featuring Juniper Networks' data included.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Juniper Networks' intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose This Calculator for Juniper Networks, Inc. (JNPR)?
- Accurate Data: Authentic Juniper financials provide dependable valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you from starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the tech sector.
- User-Friendly: Intuitive design and clear instructions make it accessible for all users.
Who Should Use Juniper Networks, Inc. (JNPR)?
- Network Engineers: Enhance your network design and management skills with cutting-edge solutions.
- IT Managers: Streamline operations using advanced tools for network performance monitoring.
- Cybersecurity Professionals: Leverage robust security features to protect your network infrastructure.
- Business Leaders: Make informed decisions on IT investments with comprehensive analytics.
- Students and Educators: Utilize resources for hands-on learning in networking and cybersecurity courses.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Juniper Networks 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 Juniper Networks, Inc. (JNPR).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.