Heidrick & Struggles International, Inc. (HSII) DCF Valuation

Heidrick & Struggles International, Inc. (HSII) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Heidrick & Struggles International, Inc. (HSII) 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:

Discover the true value of Heidrick & Struggles International, Inc. (HSII) with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes affect Heidrick & Struggles International, Inc. (HSII) valuation – all within a single Excel template.


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 725.6 629.4 1,008.5 1,083.6 1,041.2 1,081.7 1,123.7 1,167.4 1,212.8 1,259.9
Revenue Growth, % 0 -13.26 60.24 7.45 -3.91 3.89 3.89 3.89 3.89 3.89
EBITDA 78.0 161.8 125.6 122.9 102.7 151.7 157.6 163.7 170.1 176.7
EBITDA, % 10.75 25.71 12.45 11.34 9.86 14.02 14.02 14.02 14.02 14.02
Depreciation 10.4 26.7 19.6 10.6 18.5 22.4 23.3 24.2 25.1 26.1
Depreciation, % 1.43 4.24 1.94 0.97851 1.78 2.07 2.07 2.07 2.07 2.07
EBIT 67.6 135.2 106.0 112.3 84.2 129.3 134.3 139.5 144.9 150.6
EBIT, % 9.32 21.47 10.51 10.36 8.08 11.95 11.95 11.95 11.95 11.95
Total Cash 332.9 336.5 545.2 621.6 478.2 555.3 576.9 599.3 622.6 646.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 135.8 113.6 173.9 172.7 175.6
Account Receivables, % 18.72 18.05 17.24 15.94 16.87
Inventories 20.2 19.0 21.8 24.1 .0 22.0 22.9 23.8 24.7 25.6
Inventories, % 2.78 3.01 2.16 2.22 0 2.03 2.03 2.03 2.03 2.03
Accounts Payable 8.6 8.8 20.4 14.6 20.8 17.2 17.9 18.6 19.3 20.1
Accounts Payable, % 1.19 1.4 2.02 1.35 2 1.59 1.59 1.59 1.59 1.59
Capital Expenditure -3.4 -7.3 -6.2 -11.1 -13.4 -9.9 -10.3 -10.7 -11.1 -11.5
Capital Expenditure, % -0.46195 -1.16 -0.61876 -1.03 -1.29 -0.91236 -0.91236 -0.91236 -0.91236 -0.91236
Tax Rate, % 38.64 38.64 38.64 38.64 38.64 38.64 38.64 38.64 38.64 38.64
EBITAT 45.8 162.3 72.6 77.4 51.6 94.7 98.4 102.2 106.2 110.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -94.6 205.2 34.4 70.0 84.1 69.5 104.0 108.0 112.2 116.6
WACC, % 7.9 8.04 7.91 7.91 7.88 7.93 7.93 7.93 7.93 7.93
PV UFCF
SUM PV UFCF 401.8
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 117
Terminal Value 1,577
Present Terminal Value 1,077
Enterprise Value 1,479
Net Debt -313
Equity Value 1,792
Diluted Shares Outstanding, MM 21
Equity Value Per Share 86.28

What You Will Receive

  • Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-filled financial data for Heidrick & Struggles International, Inc. (HSII).
  • Comprehensive Data: Access to historical figures and forward-looking projections (as indicated in the highlighted cells).
  • Assumption Flexibility: Modify forecast inputs such as revenue growth, EBITDA margin, and WACC.
  • Instant Calculations: Quickly observe how your adjustments affect Heidrick & Struggles' valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for simplicity and efficiency, complete with easy-to-follow instructions.

Key Features

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

How It Works

  • Download: Obtain the pre-built Excel file containing Heidrick & Struggles International, Inc.'s (HSII) financial data.
  • Customize: Modify projections, such as 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 outcomes to inform your investment approach.

Why Choose Heidrick & Struggles International, Inc. (HSII)?

  • Expertise You Can Trust: Benefit from decades of experience in executive search and consulting.
  • Global Reach: Access a vast network of professionals and insights across various industries.
  • Tailored Solutions: Customized strategies that align with your unique organizational needs.
  • Data-Driven Insights: Leverage advanced analytics to inform your leadership decisions.
  • Commitment to Diversity: Focused on fostering inclusive leadership and diverse talent pipelines.

Who Should Use Heidrick & Struggles International, Inc. (HSII)?

  • Corporate Leaders: Leverage expert insights to make strategic leadership decisions.
  • Talent Acquisition Professionals: Streamline your recruitment process with tailored solutions for finding top talent.
  • Consultants: Utilize our resources to enhance client engagements and provide impactful recommendations.
  • Business Students: Gain practical knowledge of executive search and leadership consulting through real-world case studies.
  • Investors: Analyze market trends and company performance to inform investment strategies.

What the Template Contains

  • Historical Data: Includes Heidrick & Struggles International, Inc.'s (HSII) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Heidrick & Struggles International, Inc.'s (HSII) 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 Heidrick & Struggles International, Inc.'s (HSII) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.