Quanta Services, Inc. (PWR) 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
Quanta Services, Inc. (PWR) Bundle
Unlock the financial potential of Quanta Services, Inc. (PWR) like an expert! This (PWR) DCF Calculator offers pre-filled financial data along with the flexibility to customize revenue growth, WACC, margins, and other crucial assumptions to align with your 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 | 12,112.2 | 11,202.7 | 12,980.2 | 17,073.9 | 20,882.2 | 24,129.4 | 27,881.6 | 32,217.3 | 37,227.2 | 43,016.1 |
| Revenue Growth, % | 0 | -7.51 | 15.87 | 31.54 | 22.3 | 15.55 | 15.55 | 15.55 | 15.55 | 15.55 |
| EBITDA | 862.4 | 911.0 | 1,052.8 | 1,483.1 | 1,770.7 | 1,955.9 | 2,260.0 | 2,611.5 | 3,017.5 | 3,486.8 |
| EBITDA, % | 7.12 | 8.13 | 8.11 | 8.69 | 8.48 | 8.11 | 8.11 | 8.11 | 8.11 | 8.11 |
| Depreciation | 280.2 | 302.0 | 420.9 | 644.6 | 613.8 | 722.3 | 834.6 | 964.3 | 1,114.3 | 1,287.6 |
| Depreciation, % | 2.31 | 2.7 | 3.24 | 3.78 | 2.94 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 |
| EBIT | 582.2 | 609.1 | 631.9 | 838.5 | 1,156.9 | 1,233.6 | 1,425.5 | 1,647.1 | 1,903.2 | 2,199.2 |
| EBIT, % | 4.81 | 5.44 | 4.87 | 4.91 | 5.54 | 5.11 | 5.11 | 5.11 | 5.11 | 5.11 |
| Total Cash | 164.8 | 184.6 | 229.1 | 428.5 | 1,290.2 | 649.7 | 750.7 | 867.4 | 1,002.3 | 1,158.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3,349.2 | 3,169.9 | 4,203.8 | 4,754.7 | 5,823.9 | 6,952.7 | 8,033.8 | 9,283.1 | 10,726.7 | 12,394.7 |
| Account Receivables, % | 27.65 | 28.3 | 32.39 | 27.85 | 27.89 | 28.81 | 28.81 | 28.81 | 28.81 | 28.81 |
| Inventories | 55.7 | 50.5 | 84.7 | 103.3 | 175.7 | 145.2 | 167.8 | 193.9 | 224.0 | 258.9 |
| Inventories, % | 0.46003 | 0.45054 | 0.65222 | 0.60481 | 0.84119 | 0.60175 | 0.60175 | 0.60175 | 0.60175 | 0.60175 |
| Accounts Payable | 798.7 | 798.0 | 1,251.1 | 1,302.1 | 2,027.6 | 1,963.8 | 2,269.1 | 2,622.0 | 3,029.7 | 3,500.9 |
| Accounts Payable, % | 6.59 | 7.12 | 9.64 | 7.63 | 9.71 | 8.14 | 8.14 | 8.14 | 8.14 | 8.14 |
| Capital Expenditure | -262.3 | -260.6 | -386.7 | -428.8 | -434.8 | -582.2 | -672.7 | -777.3 | -898.2 | -1,037.9 |
| Capital Expenditure, % | -2.17 | -2.33 | -2.98 | -2.51 | -2.08 | -2.41 | -2.41 | -2.41 | -2.41 | -2.41 |
| Tax Rate, % | 23.22 | 23.22 | 23.22 | 23.22 | 23.22 | 23.22 | 23.22 | 23.22 | 23.22 | 23.22 |
| EBITAT | 409.0 | 475.0 | 493.0 | 585.1 | 888.2 | 919.8 | 1,062.9 | 1,228.1 | 1,419.1 | 1,639.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,179.3 | 700.2 | -87.8 | 282.3 | 651.1 | -102.3 | 426.3 | 492.6 | 569.2 | 657.7 |
| WACC, % | 8.7 | 8.72 | 8.72 | 8.69 | 8.72 | 8.71 | 8.71 | 8.71 | 8.71 | 8.71 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,490.8 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 677 | |||||||||
| Terminal Value | 11,861 | |||||||||
| Present Terminal Value | 7,811 | |||||||||
| Enterprise Value | 9,302 | |||||||||
| Net Debt | 3,173 | |||||||||
| Equity Value | 6,129 | |||||||||
| Diluted Shares Outstanding, MM | 149 | |||||||||
| Equity Value Per Share | 41.18 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real Quanta Services, Inc. (PWR) financials.
- Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Immediately observe the effect of your inputs on Quanta Services, Inc. (PWR)'s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- 🔍 Real-Life PWR Financials: Pre-filled historical and projected data for Quanta Services, Inc. (PWR).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Quanta Services’ intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Quanta Services’ valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Quanta Services, Inc.'s pre-filled financial data and forecasts.
- Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update instantly as you adjust your assumptions.
- Step 5: Analyze the outputs and utilize the results for investment decisions.
Why Choose This Calculator for Quanta Services, Inc. (PWR)?
- Comprehensive Tool: Features DCF, WACC, and financial ratio analyses tailored for Quanta Services, Inc. (PWR).
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for Quanta Services, Inc. (PWR).
- Detailed Insights: Automatically computes Quanta Services, Inc. (PWR)’s intrinsic value and Net Present Value.
- Preloaded Data: Utilizes historical and projected data to provide reliable starting points for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on Quanta Services, Inc. (PWR).
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing Quanta Services, Inc. (PWR) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding Quanta Services, Inc. (PWR) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Industry Analysts: Gain insights into how companies like Quanta Services, Inc. (PWR) are valued in the construction and engineering sector.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
- Real-World Data: Quanta Services, Inc. (PWR)’s historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results.