Vishay Precision Group, Inc. (VPG) DCF Valuation

Vishay Precision Group, Inc. (VPG) 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

Vishay Precision Group, Inc. (VPG) 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:

Explore the financial potential of Vishay Precision Group, Inc. (VPG) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Vishay Precision Group, Inc. (VPG) and inform your investment decisions.


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 284.0 269.8 317.9 362.6 355.0 377.1 400.5 425.3 451.7 479.7
Revenue Growth, % 0 -4.98 17.83 14.05 -2.08 6.2 6.2 6.2 6.2 6.2
EBITDA 39.7 32.2 42.1 62.7 58.0 54.9 58.3 61.9 65.8 69.8
EBITDA, % 14 11.93 13.25 17.3 16.32 14.56 14.56 14.56 14.56 14.56
Depreciation 11.8 12.5 15.0 15.4 15.6 16.7 17.7 18.8 20.0 21.2
Depreciation, % 4.15 4.64 4.72 4.23 4.38 4.42 4.42 4.42 4.42 4.42
EBIT 27.9 19.7 27.1 47.4 42.4 38.2 40.6 43.1 45.8 48.6
EBIT, % 9.84 7.29 8.54 13.06 11.94 10.14 10.14 10.14 10.14 10.14
Total Cash 86.9 98.4 84.3 88.6 84.0 106.9 113.5 120.5 128.0 136.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 43.2 45.3 58.3 60.1 56.4
Account Receivables, % 15.21 16.8 18.33 16.57 15.9
Inventories 66.9 62.3 76.4 84.7 88.1 89.7 95.2 101.1 107.4 114.1
Inventories, % 23.56 23.11 24.04 23.35 24.82 23.78 23.78 23.78 23.78 23.78
Accounts Payable 8.9 10.5 14.9 13.8 11.7 14.2 15.0 16.0 17.0 18.0
Accounts Payable, % 3.12 3.89 4.68 3.8 3.29 3.76 3.76 3.76 3.76 3.76
Capital Expenditure -11.2 -22.9 -17.1 -21.3 -15.2 -21.1 -22.4 -23.8 -25.3 -26.8
Capital Expenditure, % -3.94 -8.51 -5.37 -5.87 -4.27 -5.59 -5.59 -5.59 -5.59 -5.59
Tax Rate, % 33.12 33.12 33.12 33.12 33.12 33.12 33.12 33.12 33.12 33.12
EBITAT 23.5 11.6 21.2 37.9 28.4 28.1 29.9 31.7 33.7 35.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -77.2 5.2 -3.5 20.8 26.8 18.7 16.6 17.7 18.7 19.9
WACC, % 9.33 9.06 9.26 9.28 9.15 9.22 9.22 9.22 9.22 9.22
PV UFCF
SUM PV UFCF 70.6
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 21
Terminal Value 330
Present Terminal Value 212
Enterprise Value 283
Net Debt -25
Equity Value 308
Diluted Shares Outstanding, MM 14
Equity Value Per Share 22.58

What You Will Get

  • Accurate VPG Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Real-Time Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess VPG’s future performance.
  • User-Friendly Interface: Designed for professionals while remaining easy to navigate for newcomers.

Key Features

  • 🔍 Real-Life VPG Financials: Pre-filled historical and projected data for Vishay Precision Group, Inc. (VPG).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate VPG’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize VPG’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Download: Get the pre-configured Excel file featuring Vishay Precision Group, Inc.'s (VPG) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare results.
  • Make Decisions: Leverage the valuation findings to inform your investment strategy.

Why Choose This Calculator for Vishay Precision Group, Inc. (VPG)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Feedback: Observe immediate updates to VPG’s valuation as you tweak the inputs.
  • Preloaded Data: Comes equipped with VPG’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Utilized by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Accurately assess VPG’s fair value before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis.
  • Consultants: Easily customize the template for valuation reports tailored to clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading firms.
  • Educators: Employ it as a teaching resource to illustrate valuation methodologies.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring thorough valuation calculations.
  • Real-World Data: VPG’s historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Modify 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 designed for clear, actionable results.

No products were found matching.