Sleep Number Corporation (SNBR) DCF Valuation

Sleep Number Corporation (SNBR) 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

Sleep Number Corporation (SNBR) 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:

Make informed investment choices with the Sleep Number Corporation (SNBR) DCF Calculator! Explore genuine financial data, adjust growth projections and expenses, and instantly observe how these changes affect Sleep Number Corporation (SNBR)'s intrinsic value.


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 1,698.4 1,856.6 2,184.9 2,114.3 1,887.5 1,949.0 2,012.6 2,078.2 2,146.0 2,215.9
Revenue Growth, % 0 9.32 17.69 -3.23 -10.73 3.26 3.26 3.26 3.26 3.26
EBITDA 174.0 246.5 253.9 135.3 97.0 181.9 187.9 194.0 200.3 206.9
EBITDA, % 10.24 13.28 11.62 6.4 5.14 9.34 9.34 9.34 9.34 9.34
Depreciation 61.9 61.6 60.4 67.4 72.4 65.3 67.4 69.6 71.9 74.2
Depreciation, % 3.64 3.32 2.76 3.19 3.84 3.35 3.35 3.35 3.35 3.35
EBIT 112.1 184.9 193.5 67.9 24.6 116.7 120.5 124.4 128.5 132.6
EBIT, % 6.6 9.96 8.86 3.21 1.3 5.99 5.99 5.99 5.99 5.99
Total Cash 1.6 4.2 2.4 1.8 2.5 2.5 2.6 2.7 2.8 2.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 20.0 31.9 25.7 26.0 26.9
Account Receivables, % 1.18 1.72 1.18 1.23 1.42
Inventories 87.1 81.4 105.6 114.0 115.4 100.8 104.1 107.5 111.0 114.6
Inventories, % 5.13 4.38 4.84 5.39 6.12 5.17 5.17 5.17 5.17 5.17
Accounts Payable 134.6 91.9 162.5 176.2 135.9 139.7 144.3 149.0 153.9 158.9
Accounts Payable, % 7.92 4.95 7.44 8.33 7.2 7.17 7.17 7.17 7.17 7.17
Capital Expenditure -59.2 -39.1 -66.9 -69.5 -57.1 -58.3 -60.2 -62.2 -64.2 -66.3
Capital Expenditure, % -3.49 -2.1 -3.06 -3.28 -3.02 -2.99 -2.99 -2.99 -2.99 -2.99
Tax Rate, % 22.61 22.61 22.61 22.61 22.61 22.61 22.61 22.61 22.61 22.61
EBITAT 91.3 146.2 158.9 50.8 19.0 92.1 95.1 98.2 101.5 104.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 121.5 119.9 204.9 53.8 -8.2 118.2 102.7 106.1 109.6 113.1
WACC, % 6.39 6.31 6.41 6.18 6.26 6.31 6.31 6.31 6.31 6.31
PV UFCF
SUM PV UFCF 459.5
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 114
Terminal Value 2,152
Present Terminal Value 1,584
Enterprise Value 2,044
Net Debt 970
Equity Value 1,074
Diluted Shares Outstanding, MM 22
Equity Value Per Share 47.88

What You Will Get

  • Authentic Sleep Number Data: Preloaded financials – from revenue to EBIT – based on real and projected figures for Sleep Number Corporation (SNBR).
  • Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • Immediate Valuation Updates: Automatic recalculations to assess the impact of changes on Sleep Number's fair value.
  • Flexible Excel Template: Designed for quick edits, scenario testing, and comprehensive projections.
  • Efficient and Accurate: Avoid building models from the ground up while ensuring precision and adaptability.

Key Features

  • Real-Life SNBR Data: Pre-filled with Sleep Number's historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

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

Why Choose This Calculator?

  • Accurate Data: Real Sleep Number Corporation (SNBR) financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to match your projections.
  • Time-Saving: Pre-built calculations eliminate the need to start from scratch.
  • Professional-Grade Tool: Designed for investors, analysts, and consultants.
  • User-Friendly: Intuitive layout and step-by-step instructions make it easy for all users.

Who Should Use This Product?

  • Investors: Evaluate Sleep Number Corporation's (SNBR) valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and validate financial forecasts.
  • Startup Founders: Understand the valuation strategies employed by successful companies like Sleep Number.
  • Consultants: Provide expert valuation assessments and reports for various clients.
  • Students and Educators: Utilize real-time data to practice and instruct on valuation methods.

What the Template Contains

  • Historical Data: Includes Sleep Number Corporation’s (SNBR) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Sleep Number Corporation’s (SNBR) 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 Sleep Number Corporation’s (SNBR) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.