Schneider National, Inc. (SNDR) DCF Valuation

Schneider National, Inc. (SNDR) 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

Schneider National, Inc. (SNDR) 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:

Streamline your analysis and improve precision with our Schneider National, Inc. (SNDR) DCF Calculator! Equipped with live data and customizable assumptions, this tool enables you to forecast, analyze, and value Schneider National like a seasoned investor.


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 4,747.0 4,552.8 5,608.7 6,604.4 5,498.9 5,775.4 6,065.9 6,370.9 6,691.3 7,027.8
Revenue Growth, % 0 -4.09 23.19 17.75 -16.74 5.03 5.03 5.03 5.03 5.03
EBITDA 507.6 587.0 850.7 963.6 702.8 763.8 802.2 842.5 884.9 929.4
EBITDA, % 10.69 12.89 15.17 14.59 12.78 13.22 13.22 13.22 13.22 13.22
Depreciation 292.9 290.5 296.2 350.0 382.5 347.5 365.0 383.4 402.6 422.9
Depreciation, % 6.17 6.38 5.28 5.3 6.96 6.02 6.02 6.02 6.02 6.02
EBIT 214.7 296.5 554.5 613.6 320.3 416.3 437.2 459.2 482.3 506.5
EBIT, % 4.52 6.51 9.89 9.29 5.82 7.21 7.21 7.21 7.21 7.21
Total Cash 551.6 395.5 244.8 385.7 159.6 386.0 405.4 425.8 447.2 469.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 604.9 656.0 849.8 781.9 730.9
Account Receivables, % 12.74 14.41 15.15 11.84 13.29
Inventories 71.9 44.9 27.4 53.0 117.9 68.6 72.0 75.6 79.4 83.4
Inventories, % 1.51 0.98621 0.48853 0.8025 2.14 1.19 1.19 1.19 1.19 1.19
Accounts Payable 207.7 245.7 331.7 276.7 241.3 280.3 294.4 309.2 324.7 341.0
Accounts Payable, % 4.38 5.4 5.91 4.19 4.39 4.85 4.85 4.85 4.85 4.85
Capital Expenditure -465.7 -419.0 -540.6 -693.6 -807.6 -621.9 -653.2 -686.0 -720.5 -756.8
Capital Expenditure, % -9.81 -9.2 -9.64 -10.5 -14.69 -10.77 -10.77 -10.77 -10.77 -10.77
Tax Rate, % 22.08 22.08 22.08 22.08 22.08 22.08 22.08 22.08 22.08 22.08
EBITAT 159.3 221.9 414.7 465.1 249.6 314.3 330.1 346.7 364.2 382.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -482.6 107.3 80.0 108.8 -224.8 80.2 13.4 14.1 14.8 15.6
WACC, % 7.99 7.99 7.99 8 8 7.99 7.99 7.99 7.99 7.99
PV UFCF
SUM PV UFCF 118.5
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 16
Terminal Value 225
Present Terminal Value 153
Enterprise Value 271
Net Debt 200
Equity Value 72
Diluted Shares Outstanding, MM 178
Equity Value Per Share 0.40

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real Schneider National, Inc. (SNDR) financials.
  • Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Schneider National, Inc. (SNDR)’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive Financial Data: Schneider National's historical financial statements and pre-filled projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Calculations: Observe Schneider National's intrinsic value update instantly.
  • Intuitive Visual Representations: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file for Schneider National, Inc. (SNDR).
  2. Step 2: Review Schneider National’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 outputs and leverage the results for your investment decisions.

Why Choose This Calculator for Schneider National, Inc. (SNDR)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Schneider National.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Schneider National’s intrinsic value and Net Present Value.
  • Preloaded Information: Access historical and projected data for precise analysis.
  • Expert-Level Utility: Perfect for financial analysts, investors, and business advisors focused on Schneider National.

Who Should Use Schneider National, Inc. (SNDR)?

  • Investors: Gain insights into the logistics sector with a reliable performance analysis tool.
  • Financial Analysts: Streamline your analysis with comprehensive reports tailored for Schneider National, Inc. (SNDR).
  • Consultants: Efficiently modify the templates for client strategies or market evaluations.
  • Logistics Enthusiasts: Enhance your knowledge of supply chain dynamics through real-world applications.
  • Educators and Students: Utilize it as a valuable resource in logistics and transportation courses.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Schneider National 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 Schneider National, Inc. (SNDR).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.