BlueLinx Holdings Inc. (BXC) DCF Valuation

BlueLinx Holdings Inc. (BXC) 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

BlueLinx Holdings Inc. (BXC) 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:

Explore BlueLinx Holdings Inc. (BXC) financial outlook with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and expenses to determine the intrinsic value of BlueLinx Holdings Inc. (BXC) and enhance your investment approach.


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 2,637.3 3,097.3 4,277.2 4,450.2 3,136.4 3,372.1 3,625.5 3,897.9 4,190.9 4,505.8
Revenue Growth, % 0 17.44 38.09 4.05 -29.52 7.51 7.51 7.51 7.51 7.51
EBITDA 62.8 171.4 453.9 464.1 137.7 224.9 241.8 260.0 279.5 300.5
EBITDA, % 2.38 5.53 10.61 10.43 4.39 6.67 6.67 6.67 6.67 6.67
Depreciation 30.2 28.9 28.2 27.6 32.0 29.5 31.8 34.2 36.7 39.5
Depreciation, % 1.15 0.93309 0.65913 0.62049 1.02 0.87614 0.87614 0.87614 0.87614 0.87614
EBIT 32.6 142.5 425.7 436.5 105.6 195.3 210.0 225.8 242.8 261.0
EBIT, % 1.24 4.6 9.95 9.81 3.37 5.79 5.79 5.79 5.79 5.79
Total Cash 11.6 .1 85.2 298.9 521.7 173.9 187.0 201.0 216.2 232.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 192.9 293.6 339.6 251.6 228.4
Account Receivables, % 7.31 9.48 7.94 5.65 7.28
Inventories 345.8 342.1 488.5 484.3 343.6 387.2 416.3 447.6 481.3 517.4
Inventories, % 13.11 11.05 11.42 10.88 10.96 11.48 11.48 11.48 11.48 11.48
Accounts Payable 132.3 165.2 180.0 151.6 157.9 155.1 166.8 179.3 192.8 207.3
Accounts Payable, % 5.02 5.33 4.21 3.41 5.04 4.6 4.6 4.6 4.6 4.6
Capital Expenditure -4.8 -3.7 -14.4 -35.9 -27.5 -15.7 -16.8 -18.1 -19.5 -20.9
Capital Expenditure, % -0.18167 -0.1191 -0.33702 -0.80639 -0.87744 -0.46432 -0.46432 -0.46432 -0.46432 -0.46432
Tax Rate, % 40.73 40.73 40.73 40.73 40.73 40.73 40.73 40.73 40.73 40.73
EBITAT 26.6 121.2 320.1 327.5 62.6 147.0 158.1 169.9 182.7 196.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -354.2 82.2 156.3 383.0 237.3 88.9 136.4 146.7 157.7 169.6
WACC, % 9.66 9.72 9.54 9.54 9.26 9.54 9.54 9.54 9.54 9.54
PV UFCF
SUM PV UFCF 523.5
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 170
Terminal Value 1,884
Present Terminal Value 1,195
Enterprise Value 1,718
Net Debt 96
Equity Value 1,622
Diluted Shares Outstanding, MM 9
Equity Value Per Share 180.31

What You Will Get

  • Real BlueLinx 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 BlueLinx’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 metrics such as sales growth, operating margin, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
  • High-Precision Accuracy: Leverages BlueLinx's real-world financial data for credible valuation results.
  • Simplified Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  • Download: Obtain the pre-built Excel file featuring BlueLinx Holdings Inc.'s (BXC) financial data.
  • Customize: Modify projections, including sales growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and evaluate results instantly.
  • Make Decisions: Utilize the valuation findings to inform your investment approach.

Why Choose This Calculator for BlueLinx Holdings Inc. (BXC)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and industry consultants.
  • Accurate Financial Data: BlueLinx's historical and projected financials are preloaded for precise analysis.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance simplifies the calculation process.

Who Should Use This Product?

  • Investors: Accurately assess BlueLinx Holdings Inc.'s (BXC) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and in-depth analysis.
  • Consultants: Easily customize the template for valuation reports tailored to clients.
  • Entrepreneurs: Obtain insights into financial modeling practices employed by industry leaders.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques.

What the Template Contains

  • Pre-Filled Data: Contains BlueLinx Holdings Inc.'s historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for WACC calculation based on user-defined inputs.
  • Key Financial Ratios: Evaluate BlueLinx's profitability, efficiency, and debt management.
  • Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.

No products were found matching.