Bel Fuse Inc. (BELFB) DCF Valuation

Bel Fuse Inc. (BELFB) 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

Bel Fuse Inc. (BELFB) 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:

Enhance your investment strategies with the Bel Fuse Inc. (BELFB) DCF Calculator! Utilize real financial data for Bel Fuse, adjust growth projections and expenses, and instantly observe how modifications affect the intrinsic value of (BELFB).


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 492.4 465.8 543.5 654.2 639.8 686.9 737.5 791.8 850.1 912.7
Revenue Growth, % 0 -5.41 16.69 20.38 -2.2 7.36 7.36 7.36 7.36 7.36
EBITDA 14.6 28.0 42.2 84.8 99.5 62.2 66.7 71.6 76.9 82.6
EBITDA, % 2.97 6 7.76 12.96 15.55 9.05 9.05 9.05 9.05 9.05
Depreciation 16.5 16.4 16.9 14.9 13.3 19.7 21.1 22.7 24.4 26.1
Depreciation, % 3.34 3.53 3.1 2.27 2.08 2.87 2.87 2.87 2.87 2.87
EBIT -1.9 11.5 25.3 69.9 86.2 42.5 45.6 49.0 52.6 56.4
EBIT, % -0.37651 2.48 4.66 10.69 13.46 6.18 6.18 6.18 6.18 6.18
Total Cash 73.2 84.9 61.8 70.3 126.9 103.1 110.7 118.8 127.6 137.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 92.4 85.5 115.4 125.5 96.9
Account Receivables, % 18.77 18.36 21.23 19.19 15.15
Inventories 107.3 100.1 139.4 172.5 136.5 160.2 172.0 184.7 198.3 212.9
Inventories, % 21.79 21.5 25.65 26.36 21.34 23.33 23.33 23.33 23.33 23.33
Accounts Payable 44.2 39.8 66.0 64.6 40.4 63.0 67.6 72.6 77.9 83.7
Accounts Payable, % 8.97 8.54 12.14 9.87 6.32 9.17 9.17 9.17 9.17 9.17
Capital Expenditure -9.9 -5.5 -9.4 -8.8 -12.1 -11.2 -12.0 -12.9 -13.9 -14.9
Capital Expenditure, % -2.01 -1.18 -1.73 -1.35 -1.9 -1.63 -1.63 -1.63 -1.63 -1.63
Tax Rate, % 11.37 11.37 11.37 11.37 11.37 11.37 11.37 11.37 11.37 11.37
EBITAT -2.2 12.2 23.0 62.4 76.4 39.8 42.7 45.9 49.3 52.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -151.2 32.8 -12.5 23.9 117.9 16.7 35.3 37.9 40.7 43.7
WACC, % 10.04 10.04 10.01 10.01 10.01 10.02 10.02 10.02 10.02 10.02
PV UFCF
SUM PV UFCF 127.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 45
Terminal Value 555
Present Terminal Value 345
Enterprise Value 472
Net Debt -7
Equity Value 479
Diluted Shares Outstanding, MM 13
Equity Value Per Share 37.49

What You Will Get

  • Real Bel Fuse Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Bel Fuse’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as revenue projections, operating margins, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, net present value, and additional financial metrics.
  • High-Precision Outputs: Incorporates Bel Fuse Inc.'s (BELFB) actual financial data for accurate valuation results.
  • Streamlined Scenario Testing: Effortlessly evaluate various assumptions and analyze different scenarios.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based BELFB DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates Bel Fuse Inc.'s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Leverage the results to inform your investment or financial analysis.

Why Choose This Calculator for Bel Fuse Inc. (BELFB)?

  • Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for Bel Fuse Inc. (BELFB).
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • Detailed Insights: Automatically computes Bel Fuse Inc.'s intrinsic value and Net Present Value.
  • Preloaded Data: Access historical and forecasted data for accurate financial assessments.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focused on Bel Fuse Inc. (BELFB).

Who Should Use This Product?

  • Investors: Accurately estimate Bel Fuse Inc.’s (BELFB) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis specific to Bel Fuse Inc. (BELFB).
  • Consultants: Quickly adapt the template for valuation reports tailored to Bel Fuse Inc. (BELFB) clients.
  • Entrepreneurs: Gain insights into financial modeling techniques employed by leading companies like Bel Fuse Inc. (BELFB).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Bel Fuse Inc. (BELFB).

What the Template Contains

  • Preloaded BELFB Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.