Ennis, Inc. (EBF) DCF Valuation

Ennis, Inc. (EBF) 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

Ennis, Inc. (EBF) 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:

Simplify Ennis, Inc. (EBF) valuation with this customizable DCF Calculator! Featuring real Ennis, Inc. (EBF) financials and adjustable forecast inputs, you can test scenarios and uncover Ennis, Inc. (EBF) fair value in minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 438.4 358.0 400.0 431.8 420.1 418.7 417.2 415.8 414.4 413.0
Revenue Growth, % 0 -18.35 11.74 7.96 -2.72 -0.341 -0.341 -0.341 -0.341 -0.341
EBITDA 70.1 51.3 60.7 82.3 72.8 68.6 68.3 68.1 67.9 67.6
EBITDA, % 15.98 14.34 15.18 19.05 17.32 16.38 16.38 16.38 16.38 16.38
Depreciation 18.2 18.0 18.8 17.4 17.5 18.5 18.4 18.4 18.3 18.2
Depreciation, % 4.15 5.04 4.69 4.02 4.17 4.41 4.41 4.41 4.41 4.41
EBIT 51.9 33.3 42.0 64.9 55.3 50.1 49.9 49.7 49.6 49.4
EBIT, % 11.83 9.3 10.49 15.04 13.15 11.96 11.96 11.96 11.96 11.96
Total Cash 68.3 75.2 85.6 94.0 110.9 88.9 88.6 88.3 88.0 87.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 43.1 37.9 39.0 53.5 47.2
Account Receivables, % 9.83 10.58 9.76 12.39 11.24
Inventories 34.8 32.9 38.5 46.8 40.0 39.5 39.3 39.2 39.1 38.9
Inventories, % 7.95 9.19 9.63 10.85 9.53 9.43 9.43 9.43 9.43 9.43
Accounts Payable 17.2 14.8 16.7 18.3 11.8 16.2 16.1 16.0 16.0 15.9
Accounts Payable, % 3.93 4.12 4.17 4.25 2.82 3.86 3.86 3.86 3.86 3.86
Capital Expenditure -3.4 -3.7 -6.5 -4.3 -6.5 -5.0 -5.0 -5.0 -5.0 -4.9
Capital Expenditure, % -0.77416 -1.03 -1.63 -1 -1.55 -1.2 -1.2 -1.2 -1.2 -1.2
Tax Rate, % 27.95 27.95 27.95 27.95 27.95 27.95 27.95 27.95 27.95 27.95
EBITAT 38.7 24.1 29.0 47.3 39.8 36.2 36.0 35.9 35.8 35.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -7.1 43.1 36.4 39.2 57.4 56.7 49.7 49.5 49.4 49.2
WACC, % 6.36 6.36 6.36 6.36 6.36 6.36 6.36 6.36 6.36 6.36
PV UFCF
SUM PV UFCF 213.1
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 49
Terminal Value 843
Present Terminal Value 619
Enterprise Value 832
Net Debt -72
Equity Value 904
Diluted Shares Outstanding, MM 26
Equity Value Per Share 34.87

What You Will Get

  • Real EBF Financial Data: Pre-filled with Ennis, Inc.'s historical and projected data for accurate analysis.
  • Fully Editable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
  • Automatic Calculations: Watch Ennis, Inc.'s intrinsic value update in real-time based on your modifications.
  • Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF results.
  • User-Friendly Design: Intuitive layout and straightforward instructions suitable for all skill levels.

Key Features

  • Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future forecasts for Ennis, Inc. (EBF).
  • Adjustable Forecast Parameters: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Clear charts and summaries to effectively illustrate your valuation insights.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for Ennis, Inc. (EBF).
  2. Step 2: Review the pre-filled financial data and forecasts for Ennis, Inc. (EBF).
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment choices.

Why Choose This Calculator for Ennis, Inc. (EBF)?

  • User-Friendly Interface: Perfectly crafted for both novice and experienced users.
  • Customizable Inputs: Effortlessly adjust parameters to suit your financial analysis.
  • Real-Time Adjustments: Witness immediate updates to Ennis, Inc.'s (EBF) valuation as you tweak inputs.
  • Pre-Loaded Data: Comes with Ennis, Inc.'s (EBF) actual financial information for swift evaluations.
  • Relied Upon by Experts: A go-to tool for investors and analysts aiming for data-driven decisions.

Who Should Use This Product?

  • Investors: Evaluate Ennis, Inc.’s (EBF) financial health before making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and assess future forecasts.
  • Startup Founders: Discover how established companies like Ennis, Inc. (EBF) are valued in the market.
  • Consultants: Provide comprehensive valuation analyses and reports for clients.
  • Students and Educators: Utilize current data to learn and teach valuation principles effectively.

What the Template Contains

  • Historical Data: Includes Ennis, Inc.'s (EBF) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Ennis, Inc.'s (EBF) 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 Ennis, Inc.'s (EBF) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.