Nordstrom, Inc. (JWN) DCF Valuation

Nordstrom, Inc. (JWN) 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

Nordstrom, Inc. (JWN) 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:

Whether you’re an investor or analyst, this (JWN) DCF Calculator is your go-to resource for accurate valuation. Featuring real data from Nordstrom, Inc., you can easily adjust forecasts and observe the effects in real-time.


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 15,524.0 10,715.0 14,789.0 15,530.0 14,693.0 14,937.8 15,186.7 15,439.7 15,697.0 15,958.5
Revenue Growth, % 0 -30.98 38.02 5.01 -5.39 1.67 1.67 1.67 1.67 1.67
EBITDA 1,638.0 -205.0 1,283.0 1,264.0 1,054.0 974.7 991.0 1,007.5 1,024.3 1,041.3
EBITDA, % 10.55 -1.91 8.68 8.14 7.17 6.53 6.53 6.53 6.53 6.53
Depreciation 844.0 839.0 790.0 789.0 770.0 864.3 878.7 893.3 908.2 923.4
Depreciation, % 5.44 7.83 5.34 5.08 5.24 5.79 5.79 5.79 5.79 5.79
EBIT 794.0 -1,044.0 493.0 475.0 284.0 110.4 112.3 114.1 116.0 118.0
EBIT, % 5.11 -9.74 3.33 3.06 1.93 0.73927 0.73927 0.73927 0.73927 0.73927
Total Cash 853.0 681.0 322.0 687.0 628.0 678.9 690.2 701.7 713.4 725.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 179.0 245.0 255.0 265.0 334.0
Account Receivables, % 1.15 2.29 1.72 1.71 2.27
Inventories 1,920.0 1,863.0 2,289.0 1,941.0 1,888.0 2,108.6 2,143.8 2,179.5 2,215.8 2,252.7
Inventories, % 12.37 17.39 15.48 12.5 12.85 14.12 14.12 14.12 14.12 14.12
Accounts Payable 1,576.0 1,960.0 1,529.0 1,238.0 1,236.0 1,648.1 1,675.6 1,703.5 1,731.9 1,760.8
Accounts Payable, % 10.15 18.29 10.34 7.97 8.41 11.03 11.03 11.03 11.03 11.03
Capital Expenditure -935.0 -385.0 -506.0 -473.0 -569.0 -596.2 -606.1 -616.2 -626.5 -636.9
Capital Expenditure, % -6.02 -3.59 -3.42 -3.05 -3.87 -3.99 -3.99 -3.99 -3.99 -3.99
Tax Rate, % 8.84 8.84 8.84 8.84 8.84 8.84 8.84 8.84 8.84 8.84
EBITAT 577.5 -586.6 356.7 345.3 258.9 80.6 82.0 83.4 84.7 86.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -36.5 242.4 -226.3 708.3 441.9 601.1 342.3 348.0 353.8 359.7
WACC, % 9.56 9.17 9.55 9.56 9.99 9.56 9.56 9.56 9.56 9.56
PV UFCF
SUM PV UFCF 1,571.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 367
Terminal Value 4,851
Present Terminal Value 3,073
Enterprise Value 4,644
Net Debt 3,851
Equity Value 793
Diluted Shares Outstanding, MM 163
Equity Value Per Share 4.86

What You Will Get

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

Key Features

  • Accurate Nordstrom Financials: Gain access to reliable pre-loaded historical data and future projections for Nordstrom, Inc. (JWN).
  • Customizable Forecast Assumptions: Modify highlighted cells to adjust key metrics like WACC, growth rates, and profit margins.
  • Dynamic Calculations: Experience automatic updates for DCF, Net Present Value (NPV), and cash flow analysis.
  • Visual Dashboard: Utilize easy-to-read charts and summaries for a clear visualization of your valuation outcomes.
  • Designed for All Users: An intuitive layout tailored for investors, CFOs, and consultants, suitable for both professionals and novices.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Nordstrom data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Nordstrom’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Nordstrom, Inc. (JWN)?

  • User-Friendly Interface: Perfect for both novices and seasoned analysts.
  • Customizable Inputs: Adjust parameters to suit your financial evaluation.
  • Real-Time Updates: Observe immediate changes in Nordstrom’s valuation as you tweak inputs.
  • Preloaded Data: Comes with Nordstrom’s historical financial information for swift analysis.
  • Preferred by Experts: Utilized by investors and financial analysts for well-informed decision-making.

Who Should Use This Product?

  • Retail Management Students: Understand inventory management and customer engagement strategies using real-world examples.
  • Researchers: Utilize Nordstrom's business model for case studies in retail and consumer behavior.
  • Investors: Analyze your investment strategies and evaluate the performance of Nordstrom, Inc. (JWN).
  • Market Analysts: Enhance your analysis with a detailed, customizable financial model tailored for retail companies.
  • Entrepreneurs: Discover best practices from a leading retailer to apply in your own business ventures.

What the Template Contains

  • Historical Data: Includes Nordstrom’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Nordstrom’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Nordstrom’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.