Sensata Technologies Holding plc (ST) DCF Valuation

Sensata Technologies Holding plc (ST) 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

Sensata Technologies Holding plc (ST) 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 Sensata Technologies Holding plc (ST) DCF Calculator! Utilizing real Sensata data and customizable assumptions, this tool empowers you to forecast, evaluate, and assess Sensata 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 3,450.6 3,045.6 3,820.8 4,029.3 4,071.2 4,276.9 4,493.0 4,720.1 4,958.6 5,209.2
Revenue Growth, % 0 -11.74 25.45 5.46 1.04 5.05 5.05 5.05 5.05 5.05
EBITDA 807.7 592.6 852.3 856.5 507.0 845.8 888.6 933.5 980.6 1,030.2
EBITDA, % 23.41 19.46 22.31 21.26 12.45 19.78 19.78 19.78 19.78 19.78
Depreciation 258.7 255.2 259.1 281.0 307.0 318.0 334.0 350.9 368.7 387.3
Depreciation, % 7.5 8.38 6.78 6.97 7.54 7.43 7.43 7.43 7.43 7.43
EBIT 549.0 337.4 593.2 575.5 200.0 527.9 554.5 582.6 612.0 642.9
EBIT, % 15.91 11.08 15.53 14.28 4.91 12.34 12.34 12.34 12.34 12.34
Total Cash 774.1 1,862.0 1,709.0 1,225.5 508.1 1,464.4 1,538.4 1,616.1 1,697.8 1,783.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 557.9 576.6 653.4 742.4 744.1
Account Receivables, % 16.17 18.93 17.1 18.42 18.28
Inventories 506.7 451.0 588.2 644.9 713.5 670.8 704.7 740.3 777.7 817.0
Inventories, % 14.68 14.81 15.4 16 17.53 15.68 15.68 15.68 15.68 15.68
Accounts Payable 377.0 393.9 459.1 531.6 482.3 521.0 547.4 575.0 604.1 634.6
Accounts Payable, % 10.92 12.93 12.02 13.19 11.85 12.18 12.18 12.18 12.18 12.18
Capital Expenditure -161.3 -106.7 -144.4 -150.1 -184.6 -172.9 -181.7 -190.8 -200.5 -210.6
Capital Expenditure, % -4.67 -3.5 -3.78 -3.72 -4.53 -4.04 -4.04 -4.04 -4.04 -4.04
Tax Rate, % 121.91 121.91 121.91 121.91 121.91 121.91 121.91 121.91 121.91 121.91
EBITAT 397.5 334.6 521.1 450.7 -43.8 356.6 374.6 393.5 413.4 434.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -192.6 537.0 486.9 508.5 -41.1 566.7 481.0 505.3 530.8 557.6
WACC, % 7.44 8.08 7.81 7.58 5.7 7.32 7.32 7.32 7.32 7.32
PV UFCF
SUM PV UFCF 2,146.1
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 574
Terminal Value 13,289
Present Terminal Value 9,333
Enterprise Value 11,479
Net Debt 2,903
Equity Value 8,577
Diluted Shares Outstanding, MM 152
Equity Value Per Share 56.39

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real ST financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Sensata Technologies' 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 Data: Sensata Technologies' historical performance metrics and pre-filled projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Observe Sensata's intrinsic value recalibrate instantly.
  • Intuitive Visualizations: Dashboard graphs present valuation outcomes and essential indicators.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  • 1. Download the Template: Get the Excel file containing Sensata Technologies Holding plc's (ST) essential data.
  • 2. Adjust Key Inputs: Modify critical parameters such as growth projections, WACC, and capital expenditures.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV in real-time.
  • 4. Explore Various Scenarios: Evaluate different forecasts to understand a range of valuation possibilities.
  • 5. Present with Assurance: Deliver expert valuation analyses to inform your strategic decisions.

Why Choose Sensata Technologies Holding plc (ST)?

  • Save Time: Get instant access to advanced analytics without building from the ground up.
  • Enhance Precision: Utilize accurate data and proven methodologies to minimize valuation errors.
  • Completely Customizable: Adjust the tools to align with your specific forecasts and assumptions.
  • User-Friendly: Intuitive visuals and outputs simplify the interpretation of results.
  • Endorsed by Professionals: Crafted for experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Sensata Technologies stock (ST).
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Sensata Technologies (ST).
  • Consultants: Deliver professional valuation insights to clients quickly and accurately regarding Sensata Technologies (ST).
  • Business Owners: Understand how large companies like Sensata Technologies (ST) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios from Sensata Technologies (ST).

What the Template Contains

  • Pre-Filled DCF Model: Sensata Technologies' financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Sensata Technologies' 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.