Myers Industries, Inc. (MYE) DCF Valuation

Myers Industries, Inc. (MYE) 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

Myers Industries, Inc. (MYE) 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 Myers Industries, Inc. (MYE) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Myers Industries, Inc. (MYE) and shape your investment strategy.


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 515.7 510.4 761.4 899.5 813.1 928.3 1,059.8 1,210.0 1,381.5 1,577.3
Revenue Growth, % 0 -1.03 49.19 18.14 -9.61 14.17 14.17 14.17 14.17 14.17
EBITDA 61.3 53.6 49.3 105.2 95.2 97.0 110.7 126.4 144.4 164.8
EBITDA, % 11.88 10.49 6.47 11.69 11.71 10.45 10.45 10.45 10.45 10.45
Depreciation 23.2 20.9 20.9 21.2 22.8 30.6 35.0 39.9 45.6 52.1
Depreciation, % 4.5 4.1 2.74 2.36 2.8 3.3 3.3 3.3 3.3 3.3
EBIT 38.1 32.6 28.4 83.9 72.4 66.4 75.8 86.5 98.8 112.8
EBIT, % 7.38 6.39 3.73 9.33 8.91 7.15 7.15 7.15 7.15 7.15
Total Cash 75.5 28.3 17.7 23.1 30.3 53.5 61.1 69.7 79.6 90.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 62.4 84.8 103.2 133.7 128.6
Account Receivables, % 12.1 16.61 13.55 14.86 15.82
Inventories 44.3 65.9 93.6 93.4 90.8 102.7 117.3 133.9 152.9 174.6
Inventories, % 8.58 12.92 12.29 10.38 11.17 11.07 11.07 11.07 11.07 11.07
Accounts Payable 46.9 61.2 81.7 73.5 79.1 92.3 105.3 120.3 137.3 156.8
Accounts Payable, % 9.09 11.98 10.73 8.17 9.72 9.94 9.94 9.94 9.94 9.94
Capital Expenditure -10.3 -13.4 -17.9 -24.3 -22.9 -23.2 -26.5 -30.2 -34.5 -39.4
Capital Expenditure, % -2 -2.63 -2.35 -2.7 -2.81 -2.5 -2.5 -2.5 -2.5 -2.5
Tax Rate, % 26.02 26.02 26.02 26.02 26.02 26.02 26.02 26.02 26.02 26.02
EBITAT 27.9 24.5 21.1 64.7 53.6 49.6 56.7 64.7 73.9 84.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -19.0 2.4 -1.4 23.1 66.6 51.6 44.5 50.8 58.0 66.2
WACC, % 9.32 9.34 9.33 9.36 9.33 9.34 9.34 9.34 9.34 9.34
PV UFCF
SUM PV UFCF 206.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 68
Terminal Value 921
Present Terminal Value 589
Enterprise Value 796
Net Debt 65
Equity Value 731
Diluted Shares Outstanding, MM 37
Equity Value Per Share 19.69

What You Will Get

  • Real MYE Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess Myers Industries' future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive Financial Data: Access Myers Industries' historical financial statements and pre-filled projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
  • Real-Time Analysis: Observe the intrinsic value of Myers Industries, Inc. (MYE) update instantly.
  • Intuitive Visual Displays: Dashboard charts illustrate valuation outcomes and essential metrics clearly.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based MYE DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates Myers Industries’ intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess possible valuation shifts.
  5. Analyze and Decide: Utilize the findings to inform your investment or financial strategy.

Why Choose This Calculator for Myers Industries, Inc. (MYE)?

  • Accurate Data: Real Myers Industries financials guarantee dependable valuation results.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you from starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the field.
  • User-Friendly: Easy-to-navigate layout and step-by-step guidance ensure accessibility for all users.

Who Should Use This Product?

  • Finance Students: Explore financial modeling techniques and apply them to real-world scenarios involving Myers Industries, Inc. (MYE).
  • Academics: Integrate advanced valuation models into your research or teaching focused on Myers Industries, Inc. (MYE).
  • Investors: Evaluate your investment strategies and analyze the valuation metrics of Myers Industries, Inc. (MYE).
  • Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for Myers Industries, Inc. (MYE).
  • Small Business Owners: Understand the analytical frameworks used to assess companies like Myers Industries, Inc. (MYE).

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Myers Industries, Inc. (MYE).
  • Real-World Data: Historical and projected financials for Myers Industries, Inc. (MYE) preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Myers Industries, Inc. (MYE).
  • Key Ratios: Integrated analysis for evaluating profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Interactive charts and tables providing clear, actionable results.

No products were found matching.