Strattec Security Corporation (STRT) DCF Valuation

Strattec Security Corporation (STRT) 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

Strattec Security Corporation (STRT) 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:

Enhance your investment strategy with the Strattec Security Corporation (STRT) DCF Calculator! Dive into real financial data for Apple, adjust growth projections and expenses, and instantly observe how these adjustments affect the intrinsic value of Strattec Security Corporation (STRT).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 385.3 485.3 452.3 492.9 537.8 587.8 642.5 702.4 767.7 839.2
Revenue Growth, % 0 25.95 -6.81 8.99 9.09 9.31 9.31 9.31 9.31 9.31
EBITDA 12.1 55.1 28.9 10.8 37.7 35.4 38.6 42.2 46.2 50.5
EBITDA, % 3.15 11.35 6.38 2.19 7 6.01 6.01 6.01 6.01 6.01
Depreciation 19.3 19.8 19.4 17.5 16.5 23.5 25.7 28.1 30.7 33.6
Depreciation, % 5.02 4.08 4.28 3.55 3.08 4 4 4 4 4
EBIT -7.2 35.3 9.5 -6.7 21.1 11.8 12.9 14.1 15.5 16.9
EBIT, % -1.87 7.28 2.1 -1.36 3.92 2.01 2.01 2.01 2.01 2.01
Total Cash 11.8 14.5 8.8 20.6 25.4 19.8 21.7 23.7 25.9 28.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 42.0 69.9 75.8 89.8 119.3
Account Receivables, % 10.89 14.4 16.77 18.22 22.18
Inventories 54.4 70.9 80.5 77.6 81.6 91.0 99.5 108.8 118.9 130.0
Inventories, % 14.12 14.6 17.8 15.74 15.18 15.49 15.49 15.49 15.49 15.49
Accounts Payable 18.5 36.7 44.0 57.9 54.9 51.8 56.6 61.9 67.7 74.0
Accounts Payable, % 4.81 7.57 9.72 11.75 10.21 8.81 8.81 8.81 8.81 8.81
Capital Expenditure -12.4 -8.9 -14.2 -17.4 -9.8 -15.9 -17.4 -19.0 -20.8 -22.7
Capital Expenditure, % -3.21 -1.84 -3.14 -3.52 -1.82 -2.71 -2.71 -2.71 -2.71 -2.71
Tax Rate, % 19.25 19.25 19.25 19.25 19.25 19.25 19.25 19.25 19.25 19.25
EBITAT -5.2 22.7 7.2 -5.8 17.0 9.0 9.8 10.7 11.7 12.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -76.1 7.4 4.0 -2.8 -12.8 26.4 5.5 6.0 6.5 7.1
WACC, % 9.53 9.49 9.55 9.61 9.57 9.55 9.55 9.55 9.55 9.55
PV UFCF
SUM PV UFCF 42.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 7
Terminal Value 96
Present Terminal Value 61
Enterprise Value 103
Net Debt -12
Equity Value 116
Diluted Shares Outstanding, MM 4
Equity Value Per Share 28.91

What You Will Get

  • Editable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to generate various scenarios.
  • Real-World Data: Strattec Security Corporation’s financial data pre-filled to accelerate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Customizable Security Parameters: Adjust essential metrics such as market demand, production costs, and operational efficiency.
  • Instant Risk Assessment: Quickly evaluates potential vulnerabilities and provides mitigation strategies.
  • Industry-Leading Precision: Leverages Strattec's real-world data for accurate security solution evaluations.
  • Effortless Scenario Testing: Easily explore various security scenarios and assess their implications.
  • Efficiency Boosting Resource: Streamline your security assessments without the need for intricate modeling.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Strattec Security Corporation's (STRT) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
  • 3. Analyze Results Immediately: The DCF model automatically calculates the intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
  • 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.

Why Choose This Calculator for Strattec Security Corporation (STRT)?

  • Comprehensive Tool: Offers DCF, WACC, and financial ratio analyses tailored for Strattec Security Corporation.
  • Customizable Inputs: Modify the highlighted cells to explore different financial scenarios specific to (STRT).
  • Detailed Insights: Automatically computes Strattec's intrinsic value and Net Present Value for informed decision-making.
  • 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 (STRT).

Who Should Use Strattec Security Corporation (STRT) Products?

  • Investors: Make informed decisions with our advanced security solutions tailored for your needs.
  • Security Professionals: Streamline your operations with our innovative and customizable security systems.
  • Consultants: Effortlessly adapt our offerings for client assessments and security evaluations.
  • Technology Enthusiasts: Enhance your knowledge of security technologies through our comprehensive resources.
  • Educators and Students: Utilize our products as a hands-on learning tool in security and technology courses.

What the Template Contains

  • Pre-Filled Data: Includes Strattec Security Corporation’s 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 Strattec Security Corporation’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.