Novanta Inc. (NOVT) 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
Novanta Inc. (NOVT) Bundle
Designed for accuracy, our (NOVT) DCF Calculator enables you to evaluate Novanta Inc. valuations using real-world financial data, providing you with complete flexibility to tweak all essential parameters for improved projections.
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 | 626.1 | 590.6 | 706.8 | 860.9 | 881.7 | 965.9 | 1,058.2 | 1,159.3 | 1,270.1 | 1,391.4 |
Revenue Growth, % | 0 | -5.67 | 19.67 | 21.8 | 2.41 | 9.55 | 9.55 | 9.55 | 9.55 | 9.55 |
EBITDA | 111.1 | 98.1 | 126.5 | 161.0 | 164.2 | 173.0 | 189.6 | 207.7 | 227.5 | 249.2 |
EBITDA, % | 17.75 | 16.6 | 17.9 | 18.7 | 18.62 | 17.91 | 17.91 | 17.91 | 17.91 | 17.91 |
Depreciation | 38.3 | 38.3 | 43.4 | 53.2 | 46.6 | 58.3 | 63.9 | 70.0 | 76.7 | 84.0 |
Depreciation, % | 6.11 | 6.48 | 6.14 | 6.17 | 5.29 | 6.04 | 6.04 | 6.04 | 6.04 | 6.04 |
EBIT | 72.8 | 59.8 | 83.1 | 107.8 | 117.5 | 114.7 | 125.6 | 137.6 | 150.8 | 165.2 |
EBIT, % | 11.63 | 10.12 | 11.76 | 12.52 | 13.33 | 11.87 | 11.87 | 11.87 | 11.87 | 11.87 |
Total Cash | 78.9 | 125.1 | 117.4 | 100.1 | 105.1 | 142.8 | 156.5 | 171.4 | 187.8 | 205.7 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 91.1 | 75.1 | 115.6 | 137.7 | 139.4 | 145.7 | 159.6 | 174.9 | 191.6 | 209.9 |
Account Receivables, % | 14.55 | 12.71 | 16.36 | 15.99 | 15.81 | 15.08 | 15.08 | 15.08 | 15.08 | 15.08 |
Inventories | 116.6 | 92.7 | 125.7 | 168.0 | 149.4 | 171.1 | 187.4 | 205.3 | 225.0 | 246.5 |
Inventories, % | 18.63 | 15.7 | 17.78 | 19.51 | 16.94 | 17.71 | 17.71 | 17.71 | 17.71 | 17.71 |
Accounts Payable | 52.6 | 43.0 | 68.5 | 75.2 | 57.2 | 78.4 | 85.9 | 94.1 | 103.1 | 113.0 |
Accounts Payable, % | 8.4 | 7.27 | 9.69 | 8.74 | 6.49 | 8.12 | 8.12 | 8.12 | 8.12 | 8.12 |
Capital Expenditure | -10.7 | -10.5 | -20.0 | -19.6 | -20.0 | -21.0 | -23.0 | -25.2 | -27.6 | -30.2 |
Capital Expenditure, % | -1.72 | -1.78 | -2.83 | -2.28 | -2.26 | -2.17 | -2.17 | -2.17 | -2.17 | -2.17 |
Tax Rate, % | 12.98 | 12.98 | 12.98 | 12.98 | 12.98 | 12.98 | 12.98 | 12.98 | 12.98 | 12.98 |
EBITAT | 64.9 | 55.0 | 74.5 | 91.6 | 102.3 | 101.5 | 111.2 | 121.9 | 133.5 | 146.3 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -62.7 | 113.0 | 49.9 | 67.4 | 127.8 | 132.1 | 129.4 | 141.7 | 155.3 | 170.1 |
WACC, % | 10.2 | 10.21 | 10.2 | 10.18 | 10.19 | 10.19 | 10.19 | 10.19 | 10.19 | 10.19 |
PV UFCF | ||||||||||
SUM PV UFCF | 542.3 | |||||||||
Long Term Growth Rate, % | 4.00 | |||||||||
Free cash flow (T + 1) | 177 | |||||||||
Terminal Value | 2,856 | |||||||||
Present Terminal Value | 1,758 | |||||||||
Enterprise Value | 2,300 | |||||||||
Net Debt | 300 | |||||||||
Equity Value | 2,000 | |||||||||
Diluted Shares Outstanding, MM | 36 | |||||||||
Equity Value Per Share | 55.52 |
What You Will Get
- Real NOVT Financial Data: Pre-filled with Novanta Inc.’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 Novanta Inc.’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
- Comprehensive NOVT Data: Pre-loaded with Novanta Inc.'s historical performance metrics and future projections.
- Flexible Input Options: Modify growth rates, profit margins, discount rates, tax implications, and capital investments.
- Adaptive Valuation Framework: Instantaneous recalculations of Net Present Value (NPV) and intrinsic value in response to your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to explore diverse valuation possibilities.
- Intuitive User Interface: Clear, organized, and tailored for both industry experts and newcomers.
How It Works
- Step 1: Download the prebuilt Excel template featuring Novanta Inc.'s (NOVT) data.
- Step 2: Review 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 recalculated results, including Novanta Inc.'s (NOVT) intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose This Calculator for Novanta Inc. (NOVT)?
- Accurate Data: Utilize real Novanta financials for dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Pre-configured calculations streamline your analysis process.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the field.
- User-Friendly: Easy-to-navigate design and detailed instructions ensure accessibility for all users.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Novanta Inc. (NOVT) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Novanta Inc. (NOVT).
- Consultants: Deliver professional valuation insights on Novanta Inc. (NOVT) to clients quickly and accurately.
- Business Owners: Understand how companies like Novanta Inc. (NOVT) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Novanta Inc. (NOVT).
What the Template Contains
- Pre-Filled Data: Includes Novanta Inc.'s (NOVT) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Novanta Inc.'s (NOVT) profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.