Nordson Corporation (NDSN) DCF Valuation

Nordson Corporation (NDSN) 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

Nordson Corporation (NDSN) 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 Nordson Corporation's (NDSN) financial prospects with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and costs to determine Nordson Corporation's (NDSN) intrinsic value and shape your investment decisions.


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 2,121.1 2,362.2 2,590.3 2,628.6 2,689.9 2,856.9 3,034.3 3,222.7 3,422.8 3,635.3
Revenue Growth, % 0 11.37 9.65 1.48 2.33 6.21 6.21 6.21 6.21 6.21
EBITDA 447.0 703.6 771.6 786.7 674.0 775.0 823.1 874.2 928.5 986.1
EBITDA, % 21.07 29.78 29.79 29.93 25.06 27.13 27.13 27.13 27.13 27.13
Depreciation 113.3 103.9 99.9 111.9 .0 102.0 108.3 115.1 122.2 129.8
Depreciation, % 5.34 4.4 3.86 4.26 0 3.57 3.57 3.57 3.57 3.57
EBIT 333.6 599.7 671.7 674.8 674.0 673.0 714.7 759.1 806.2 856.3
EBIT, % 15.73 25.39 25.93 25.67 25.06 23.56 23.56 23.56 23.56 23.56
Total Cash 208.3 300.0 163.5 115.7 116.0 214.5 227.8 242.0 257.0 272.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 471.9 489.4 537.3 590.9 594.7
Account Receivables, % 22.25 20.72 20.74 22.48 22.11
Inventories 277.0 327.2 383.4 454.8 476.9 438.5 465.7 494.6 525.4 558.0
Inventories, % 13.06 13.85 14.8 17.3 17.73 15.35 15.35 15.35 15.35 15.35
Accounts Payable 70.9 91.7 99.3 106.3 25.6 91.7 97.4 103.5 109.9 116.7
Accounts Payable, % 3.34 3.88 3.83 4.04 0.95122 3.21 3.21 3.21 3.21 3.21
Capital Expenditure -50.5 -38.3 -51.4 -34.6 -64.4 -55.4 -58.9 -62.5 -66.4 -70.5
Capital Expenditure, % -2.38 -1.62 -1.99 -1.32 -2.39 -1.94 -1.94 -1.94 -1.94 -1.94
Tax Rate, % 20.19 20.19 20.19 20.19 20.19 20.19 20.19 20.19 20.19 20.19
EBITAT 276.2 474.5 530.8 534.6 537.9 538.3 571.7 607.2 644.9 685.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -339.0 493.2 482.8 494.0 366.9 665.4 561.3 596.1 633.1 672.4
WACC, % 7.92 7.9 7.9 7.9 7.9 7.9 7.9 7.9 7.9 7.9
PV UFCF
SUM PV UFCF 2,500.0
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 699
Terminal Value 17,918
Present Terminal Value 12,249
Enterprise Value 14,749
Net Debt 2,204
Equity Value 12,545
Diluted Shares Outstanding, MM 58
Equity Value Per Share 217.73

What You Will Get

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

Key Features

  • Comprehensive Nordson Financials: Gain access to precise pre-loaded historical data and future estimates for Nordson Corporation (NDSN).
  • Adjustable Forecast Parameters: Modify highlighted cells for variables such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow evaluations.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for Nordson Corporation (NDSN).
  2. Step 2: Review Nordson's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust assumptions.
  5. Step 5: Analyze the results and leverage them for your investment decisions.

Why Choose This Calculator for Nordson Corporation (NDSN)?

  • All-in-One Solution: Combines DCF, WACC, and comprehensive financial ratio analyses tailored for Nordson Corporation.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios for (NDSN).
  • In-Depth Analysis: Automatically computes Nordson's intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide reliable baselines for analysis.
  • Expert-Level Quality: Perfect for financial analysts, investors, and business consultants focusing on (NDSN).

Who Should Use This Product?

  • Investors: Accurately estimate Nordson Corporation’s (NDSN) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis specific to Nordson Corporation.
  • Consultants: Quickly adapt the template for valuation reports tailored for Nordson Corporation clients.
  • Entrepreneurs: Gain insights into financial modeling practices utilized by industry leaders like Nordson Corporation.
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Nordson Corporation.

What the Template Contains

  • Pre-Filled DCF Model: Nordson Corporation’s (NDSN) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Nordson Corporation’s (NDSN) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.