Skyline Champion Corporation (SKY) 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
Skyline Champion Corporation (SKY) Bundle
Optimize your time and improve precision with our Skyline Champion Corporation (SKY) DCF Calculator! Utilizing real data from Skyline Champion and customizable assumptions, this tool enables you to forecast, analyze, and assess Skyline Champion Corporation (SKY) as an expert investor would.
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 | 1,369.7 | 1,420.9 | 2,207.2 | 2,606.6 | 2,024.8 | 2,302.5 | 2,618.2 | 2,977.2 | 3,385.5 | 3,849.7 |
| Revenue Growth, % | 0 | 3.73 | 55.34 | 18.09 | -22.32 | 13.71 | 13.71 | 13.71 | 13.71 | 13.71 |
| EBITDA | 107.5 | 126.5 | 353.8 | 545.0 | 210.1 | 295.0 | 335.5 | 381.5 | 433.8 | 493.3 |
| EBITDA, % | 7.85 | 8.9 | 16.03 | 20.91 | 10.38 | 12.81 | 12.81 | 12.81 | 12.81 | 12.81 |
| Depreciation | 18.5 | 17.7 | 20.9 | 26.7 | 34.9 | 29.0 | 33.0 | 37.5 | 42.6 | 48.5 |
| Depreciation, % | 1.35 | 1.25 | 0.94852 | 1.03 | 1.72 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 |
| EBIT | 89.0 | 108.8 | 332.9 | 518.3 | 175.2 | 266.0 | 302.5 | 344.0 | 391.2 | 444.8 |
| EBIT, % | 6.5 | 7.65 | 15.08 | 19.88 | 8.65 | 11.55 | 11.55 | 11.55 | 11.55 | 11.55 |
| Total Cash | 209.5 | 262.6 | 435.4 | 747.5 | 495.1 | 491.0 | 558.3 | 634.9 | 721.9 | 820.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 45.7 | 57.5 | 90.5 | 67.3 | 64.6 | 79.5 | 90.4 | 102.8 | 116.9 | 132.9 |
| Account Receivables, % | 3.34 | 4.05 | 4.1 | 2.58 | 3.19 | 3.45 | 3.45 | 3.45 | 3.45 | 3.45 |
| Inventories | 126.4 | 166.1 | 241.3 | 202.2 | 318.7 | 254.9 | 289.8 | 329.6 | 374.8 | 426.2 |
| Inventories, % | 9.23 | 11.69 | 10.93 | 7.76 | 15.74 | 11.07 | 11.07 | 11.07 | 11.07 | 11.07 |
| Accounts Payable | 38.7 | 57.2 | 92.2 | 44.7 | 50.8 | 70.2 | 79.9 | 90.8 | 103.3 | 117.4 |
| Accounts Payable, % | 2.83 | 4.03 | 4.18 | 1.71 | 2.51 | 3.05 | 3.05 | 3.05 | 3.05 | 3.05 |
| Capital Expenditure | -15.4 | -8.0 | -32.0 | -52.2 | -52.9 | -35.7 | -40.6 | -46.2 | -52.5 | -59.7 |
| Capital Expenditure, % | -1.12 | -0.56416 | -1.45 | -2 | -2.61 | -1.55 | -1.55 | -1.55 | -1.55 | -1.55 |
| Tax Rate, % | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 | 26.96 |
| EBITAT | 60.9 | 82.9 | 249.9 | 390.1 | 128.0 | 195.8 | 222.6 | 253.1 | 287.9 | 327.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -69.4 | 59.6 | 165.5 | 379.4 | 2.2 | 257.5 | 178.8 | 203.3 | 231.2 | 262.9 |
| WACC, % | 11.69 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 819.4 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 271 | |||||||||
| Terminal Value | 3,114 | |||||||||
| Present Terminal Value | 1,791 | |||||||||
| Enterprise Value | 2,610 | |||||||||
| Net Debt | -340 | |||||||||
| Equity Value | 2,951 | |||||||||
| Diluted Shares Outstanding, MM | 58 | |||||||||
| Equity Value Per Share | 50.89 |
What You Will Get
- Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Skyline Champion Corporation’s (SKY) financial data pre-loaded to facilitate your analysis.
- Automatic DCF Outputs: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional: A sleek 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
- Customizable Financial Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures.
- Instant DCF Calculation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages Skyline Champion Corporation's (SKY) actual financial data for realistic valuation results.
- Simplified Scenario Analysis: Easily evaluate various assumptions and analyze outcomes side by side.
- Efficiency Booster: Save time by avoiding the creation of intricate valuation models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based SKY DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model will automatically calculate Skyline Champion Corporation’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.
Why Choose This Calculator for Skyline Champion Corporation (SKY)?
- Precision: Utilizes accurate financial data specific to Skyline Champion Corporation.
- Adaptability: Created for users to easily adjust and test various inputs.
- Efficiency: Avoid the complexities of constructing a DCF model from the ground up.
- Expert-Level: Crafted with the expertise and usability expected at the CFO level.
- Intuitive: Simple to navigate, suitable for users without extensive financial modeling skills.
Who Should Use This Product?
- Finance Students: Master valuation methods and practice with real-world data related to Skyline Champion Corporation (SKY).
- Academics: Integrate professional valuation models into your teaching or research focused on the housing industry.
- Investors: Validate your investment strategies and evaluate the valuation metrics for Skyline Champion Corporation (SKY).
- Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for Skyline Champion Corporation (SKY).
- Small Business Owners: Discover how large public companies like Skyline Champion Corporation (SKY) are assessed and valued in the market.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Skyline Champion Corporation (SKY) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Skyline Champion Corporation (SKY).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.