Envista Holdings Corporation (NVST) DCF Valuation

Envista Holdings Corporation (NVST) 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

Envista Holdings Corporation (NVST) 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 outlook of Envista Holdings Corporation (NVST) with our user-friendly DCF Calculator! Enter your projections for growth, profit margins, and expenses to calculate the intrinsic value of Envista Holdings Corporation (NVST) and refine your investment approach.


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 2,751.6 2,282.0 2,508.9 2,569.1 2,566.5 2,535.5 2,505.0 2,474.7 2,444.9 2,415.4
Revenue Growth, % 0 -17.07 9.94 2.4 -0.1012 -1.21 -1.21 -1.21 -1.21 -1.21
EBITDA 447.1 205.6 460.5 484.4 171.1 350.6 346.4 342.2 338.1 334.0
EBITDA, % 16.25 9.01 18.35 18.85 6.67 13.83 13.83 13.83 13.83 13.83
Depreciation 168.1 163.1 151.9 162.1 162.6 162.1 160.1 158.2 156.3 154.4
Depreciation, % 6.11 7.15 6.05 6.31 6.34 6.39 6.39 6.39 6.39 6.39
EBIT 279.0 42.5 308.6 322.3 8.5 188.5 186.3 184.0 181.8 179.6
EBIT, % 10.14 1.86 12.3 12.55 0.33119 7.44 7.44 7.44 7.44 7.44
Total Cash 211.2 888.9 1,073.6 606.9 940.0 759.0 749.8 740.8 731.8 723.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 443.6 301.7 331.9 393.5 407.5
Account Receivables, % 16.12 13.22 13.23 15.32 15.88
Inventories 277.9 266.9 263.8 300.8 258.8 274.4 271.0 267.8 264.5 261.4
Inventories, % 10.1 11.7 10.51 11.71 10.08 10.82 10.82 10.82 10.82 10.82
Accounts Payable 208.0 202.5 185.8 228.3 179.5 201.4 199.0 196.6 194.2 191.9
Accounts Payable, % 7.56 8.87 7.41 8.89 6.99 7.94 7.94 7.94 7.94 7.94
Capital Expenditure -77.8 -47.7 -54.7 -75.7 -58.2 -62.4 -61.7 -60.9 -60.2 -59.5
Capital Expenditure, % -2.83 -2.09 -2.18 -2.95 -2.27 -2.46 -2.46 -2.46 -2.46 -2.46
Tax Rate, % -82.51 -82.51 -82.51 -82.51 -82.51 -82.51 -82.51 -82.51 -82.51 -82.51
EBITAT 220.4 -47.0 319.5 276.0 15.5 137.5 135.8 134.2 132.6 131.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -202.8 215.8 372.9 306.3 99.1 276.9 239.6 236.7 233.9 231.1
WACC, % 8.21 7.01 8.53 8.31 8.53 8.12 8.12 8.12 8.12 8.12
PV UFCF
SUM PV UFCF 976.0
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 239
Terminal Value 5,181
Present Terminal Value 3,508
Enterprise Value 4,484
Net Debt 714
Equity Value 3,770
Diluted Shares Outstanding, MM 167
Equity Value Per Share 22.59

What You Will Get

  • Real NVST Financial Data: Pre-filled with Envista Holdings Corporation’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Envista's intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

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

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Envista Holdings Corporation (NVST) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Envista Holdings Corporation (NVST)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Envista Holdings Corporation (NVST)?

  • Accurate Data: Utilize real financials from Envista Holdings for trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you from starting anew.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the industry.
  • User-Friendly: Easy-to-navigate design and clear instructions ensure accessibility for all users.

Who Should Use Envista Holdings Corporation (NVST)?

  • Healthcare Investors: Make informed investment choices with a robust analysis of Envista's market position.
  • Market Analysts: Streamline your research with comprehensive reports on Envista's performance metrics.
  • Consultants: Easily tailor presentations or reports focused on Envista's strategic initiatives.
  • Industry Enthusiasts: Enhance your knowledge of the dental and healthcare sectors through Envista's case studies.
  • Educators and Students: Utilize Envista's business model as a practical example in healthcare management courses.

What the Template Contains

  • Preloaded NVST Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.