Belden Inc. (BDC) DCF Valuation

Belden Inc. (BDC) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Belden Inc. (BDC) 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:

As an investor or analyst, this DCF Calculator for Belden Inc. (BDC) is your go-to resource for accurate valuation. With real data from Belden Inc. preloaded, you can easily adjust forecasts and instantly observe the effects.


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 2,131.3 1,862.7 2,408.1 2,606.5 2,512.1 2,645.8 2,786.7 2,935.0 3,091.3 3,255.8
Revenue Growth, % 0 -12.6 29.28 8.24 -3.62 5.32 5.32 5.32 5.32 5.32
EBITDA 323.8 233.7 365.6 449.4 418.8 406.6 428.2 451.0 475.0 500.3
EBITDA, % 15.19 12.55 15.18 17.24 16.67 15.37 15.37 15.37 15.37 15.37
Depreciation 115.5 108.7 76.1 88.4 99.4 115.2 121.3 127.8 134.6 141.8
Depreciation, % 5.42 5.84 3.16 3.39 3.96 4.35 4.35 4.35 4.35 4.35
EBIT 208.2 125.0 289.5 360.9 319.4 291.4 306.9 323.2 340.4 358.6
EBIT, % 9.77 6.71 12.02 13.85 12.71 11.01 11.01 11.01 11.01 11.01
Total Cash 407.5 502.0 643.8 687.7 597.0 650.6 685.3 721.7 760.2 800.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 334.6 296.8 383.4 440.1 413.8
Account Receivables, % 15.7 15.93 15.92 16.88 16.47
Inventories 231.3 247.3 345.4 341.6 367.0 350.2 368.9 388.5 409.2 431.0
Inventories, % 10.85 13.28 14.34 13.1 14.61 13.24 13.24 13.24 13.24 13.24
Accounts Payable 268.5 244.1 377.8 350.1 343.2 362.4 381.7 402.0 423.4 445.9
Accounts Payable, % 12.6 13.11 15.69 13.43 13.66 13.7 13.7 13.7 13.7 13.7
Capital Expenditure -110.0 -90.2 -94.6 -105.1 -116.7 -119.7 -126.0 -132.7 -139.8 -147.2
Capital Expenditure, % -5.16 -4.84 -3.93 -4.03 -4.65 -4.52 -4.52 -4.52 -4.52 -4.52
Tax Rate, % 15.05 15.05 15.05 15.05 15.05 15.05 15.05 15.05 15.05 15.05
EBITAT 150.1 102.9 211.1 289.6 271.3 228.7 240.9 253.7 267.2 281.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -141.8 118.9 141.5 192.4 248.1 245.8 214.0 225.4 237.4 250.1
WACC, % 8.19 8.29 8.2 8.27 8.31 8.25 8.25 8.25 8.25 8.25
PV UFCF
SUM PV UFCF 928.6
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 258
Terminal Value 4,903
Present Terminal Value 3,298
Enterprise Value 4,227
Net Debt 701
Equity Value 3,526
Diluted Shares Outstanding, MM 43
Equity Value Per Share 82.26

What You Will Get

  • Editable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Belden Inc.’s (BDC) financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model tailored 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 parameters such as revenue projections, operating margins, and capital investments.
  • Instant DCF Valuation: Automatically computes intrinsic value, net present value (NPV), and other key metrics.
  • High-Precision Accuracy: Leverages Belden Inc.'s (BDC) actual financial data for reliable valuation insights.
  • Effortless Scenario Analysis: Easily explore various assumptions and evaluate different outcomes.
  • Efficiency Booster: Streamline the valuation process without the hassle of creating intricate models from the ground up.

How It Works

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

Why Choose This Calculator for Belden Inc. (BDC)?

  • Reliable Data: Access to accurate Belden Inc. financials guarantees trustworthy valuation outcomes.
  • Tailorable: Modify essential variables such as growth rates, WACC, and tax rates to align with your forecasts.
  • Efficiency Boost: Pre-configured calculations save you the hassle of building from the ground up.
  • Expert Tool: Crafted for investors, analysts, and consultants in the industry.
  • Easy to Use: User-friendly design and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Investors: Evaluate Belden Inc.'s (BDC) market position before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methods and assess financial forecasts for Belden Inc. (BDC).
  • Startup Founders: Understand the valuation strategies applied to established companies like Belden Inc. (BDC).
  • Consultants: Create detailed valuation reports for clients using Belden Inc. (BDC) as a case study.
  • Students and Educators: Utilize Belden Inc. (BDC) data to practice and teach valuation principles.

What the Template Contains

  • Historical Data: Includes Belden Inc.'s (BDC) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Belden Inc.'s (BDC) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Belden Inc.'s (BDC) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.