Vontier Corporation (VNT) 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
Vontier Corporation (VNT) Bundle
Looking to assess the intrinsic value of Vontier Corporation? Our (VNT) DCF Calculator integrates real-world data with extensive customization features, enabling you to refine your forecasts and enhance your investment choices.
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 | 2,772.1 | 2,704.6 | 2,990.7 | 3,184.4 | 3,095.2 | 3,186.7 | 3,280.8 | 3,377.8 | 3,477.6 | 3,580.3 |
| Revenue Growth, % | 0 | -2.43 | 10.58 | 6.48 | -2.8 | 2.95 | 2.95 | 2.95 | 2.95 | 2.95 |
| EBITDA | 647.6 | 636.7 | 683.6 | 698.7 | 702.2 | 729.0 | 750.6 | 772.8 | 795.6 | 819.1 |
| EBITDA, % | 23.36 | 23.54 | 22.86 | 21.94 | 22.69 | 22.88 | 22.88 | 22.88 | 22.88 | 22.88 |
| Depreciation | 84.5 | 78.3 | 88.3 | 101.7 | 125.0 | 102.8 | 105.8 | 109.0 | 112.2 | 115.5 |
| Depreciation, % | 3.05 | 2.9 | 2.95 | 3.19 | 4.04 | 3.23 | 3.23 | 3.23 | 3.23 | 3.23 |
| EBIT | 563.1 | 558.4 | 595.3 | 597.0 | 577.2 | 626.2 | 644.7 | 663.8 | 683.4 | 703.6 |
| EBIT, % | 20.31 | 20.65 | 19.91 | 18.75 | 18.65 | 19.65 | 19.65 | 19.65 | 19.65 | 19.65 |
| Total Cash | -38.0 | 380.5 | 572.6 | 225.8 | 340.9 | 318.3 | 327.7 | 337.4 | 347.4 | 357.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 490.6 | 447.1 | 481.3 | 527.1 | 497.5 | 528.7 | 544.3 | 560.4 | 576.9 | 594.0 |
| Account Receivables, % | 17.7 | 16.53 | 16.09 | 16.55 | 16.07 | 16.59 | 16.59 | 16.59 | 16.59 | 16.59 |
| Inventories | 224.1 | 233.7 | 287.0 | 346.0 | 296.6 | 298.1 | 306.9 | 316.0 | 325.3 | 334.9 |
| Inventories, % | 8.08 | 8.64 | 9.6 | 10.87 | 9.58 | 9.35 | 9.35 | 9.35 | 9.35 | 9.35 |
| Accounts Payable | 318.6 | 367.4 | 424.9 | 430.9 | 366.8 | 412.1 | 424.3 | 436.9 | 449.8 | 463.1 |
| Accounts Payable, % | 11.49 | 13.58 | 14.21 | 13.53 | 11.85 | 12.93 | 12.93 | 12.93 | 12.93 | 12.93 |
| Capital Expenditure | -38.0 | -35.7 | -47.8 | -60.0 | -60.1 | -51.7 | -53.2 | -54.8 | -56.4 | -58.1 |
| Capital Expenditure, % | -1.37 | -1.32 | -1.6 | -1.88 | -1.94 | -1.62 | -1.62 | -1.62 | -1.62 | -1.62 |
| Tax Rate, % | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 |
| EBITAT | 434.4 | 414.9 | 460.4 | 454.3 | 449.9 | 479.5 | 493.7 | 508.2 | 523.3 | 538.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 84.8 | 540.2 | 470.9 | 397.2 | 529.7 | 543.3 | 534.0 | 549.8 | 566.0 | 582.7 |
| WACC, % | 8.37 | 8.33 | 8.37 | 8.35 | 8.38 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,188.9 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 600 | |||||||||
| Terminal Value | 11,202 | |||||||||
| Present Terminal Value | 7,499 | |||||||||
| Enterprise Value | 9,688 | |||||||||
| Net Debt | 2,006 | |||||||||
| Equity Value | 7,682 | |||||||||
| Diluted Shares Outstanding, MM | 156 | |||||||||
| Equity Value Per Share | 49.24 |
What You Will Receive
- Flexible Forecast Inputs: Modify key assumptions (growth %, profit margins, WACC) to explore various scenarios.
- Comprehensive Data: Vontier Corporation’s financial information pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Tailored and Professional: A refined Excel model designed to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive Financial Data: Vontier Corporation's historical financial statements and pre-filled projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
- Real-Time Valuation: Instantly view Vontier Corporation's intrinsic value as it updates live.
- Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics clearly.
- Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.
How It Works
- Download the Template: Gain immediate access to the Excel-based VNT DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional variables.
- Instant Calculations: The model will automatically refresh Vontier Corporation’s intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial decisions.
Why Choose This Calculator for Vontier Corporation (VNT)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Vontier Corporation.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Vontier's intrinsic value and Net Present Value.
- Data-Rich Environment: Historical and projected data provide reliable starting points for analysis.
- Expert-Level Utility: Perfect for financial analysts, investors, and business consultants focusing on Vontier Corporation.
Who Should Use This Product?
- Professional Investors: Create comprehensive and accurate valuation models for portfolio management related to Vontier Corporation (VNT).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Vontier Corporation (VNT).
- Students and Educators: Utilize real-world data for practicing and teaching financial modeling techniques.
- Industry Analysts: Gain insights into how companies like Vontier Corporation (VNT) are valued in the marketplace.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Vontier Corporation (VNT) 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 Vontier Corporation (VNT).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.