Exponent, Inc. (EXPO) DCF Valuation

Exponent, Inc. (EXPO) 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

Exponent, Inc. (EXPO) 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:

Engineered for accuracy, our (EXPO) DCF Calculator enables you to evaluate Exponent, Inc. valuation using real-world financial data and offers complete flexibility to modify all essential parameters for improved projections.


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 417.2 399.9 466.3 513.3 536.8 573.1 612.0 653.5 697.7 745.0
Revenue Growth, % 0 -4.15 16.6 10.09 4.57 6.78 6.78 6.78 6.78 6.78
EBITDA 91.9 90.1 115.4 147.9 120.2 138.2 147.5 157.5 168.2 179.6
EBITDA, % 22.03 22.54 24.75 28.82 22.4 24.11 24.11 24.11 24.11 24.11
Depreciation 6.8 6.9 6.5 7.1 8.9 8.9 9.5 10.2 10.9 11.6
Depreciation, % 1.63 1.72 1.39 1.38 1.66 1.56 1.56 1.56 1.56 1.56
EBIT 85.1 83.2 108.9 140.8 111.3 129.3 138.0 147.4 157.4 168.0
EBIT, % 20.4 20.82 23.36 27.44 20.74 22.55 22.55 22.55 22.55 22.55
Total Cash 231.6 242.5 297.7 161.5 187.2 282.4 301.5 321.9 343.7 367.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 120.1 111.6 139.9 170.1 167.4
Account Receivables, % 28.8 27.9 30 33.14 31.18
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.00000024 0.00000025 0.000000214 0.000000195 0 0.00000018 0.00000018 0.00000018 0.00000018 0.00000018
Accounts Payable 4.6 3.3 3.2 8.6 4.5 5.9 6.3 6.7 7.2 7.7
Accounts Payable, % 1.11 0.81995 0.6848 1.68 0.8363 1.03 1.03 1.03 1.03 1.03
Capital Expenditure -23.0 -5.0 -6.8 -12.0 -16.4 -15.6 -16.7 -17.8 -19.0 -20.3
Capital Expenditure, % -5.52 -1.25 -1.46 -2.35 -3.05 -2.73 -2.73 -2.73 -2.73 -2.73
Tax Rate, % 26.16 26.16 26.16 26.16 26.16 26.16 26.16 26.16 26.16 26.16
EBITAT 67.4 70.9 87.6 109.0 82.2 102.4 109.3 116.7 124.6 133.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -64.4 80.0 58.9 79.2 73.4 91.3 90.8 97.0 103.5 110.5
WACC, % 7.7 7.71 7.71 7.7 7.7 7.7 7.7 7.7 7.7 7.7
PV UFCF
SUM PV UFCF 393.9
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 115
Terminal Value 3,103
Present Terminal Value 2,141
Enterprise Value 2,535
Net Debt -159
Equity Value 2,694
Diluted Shares Outstanding, MM 52
Equity Value Per Share 52.17

What You Will Get

  • Comprehensive Financial Model: Exponent, Inc.'s (EXPO) real data facilitates accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Instant updates ensure you observe results as you implement changes.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Adaptable and Reusable: Designed for versatility, enabling repeated application for in-depth forecasts.

Key Features

  • Comprehensive Data: Exponent’s historical performance metrics and detailed projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and profit margins as needed.
  • Real-Time Insights: Monitor Exponent’s intrinsic value updates instantly.
  • Intuitive Visualizations: Interactive charts illustrate valuation outcomes and essential indicators.
  • Designed for Precision: A specialized tool tailored for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Exponent, Inc.'s preloaded data.
  • 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate multiple forecasts to investigate various valuation results.
  • 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making.

Why Choose Exponent, Inc. (EXPO) Calculator?

  • Reliable Data: Access to real Exponent financials for accurate valuation assessments.
  • Flexible Options: Modify essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Efficient: Pre-configured calculations save you the hassle of starting from the beginning.
  • Expert-Level Tool: Tailored for investors, financial analysts, and consultants.
  • Easy to Use: User-friendly design and detailed instructions ensure accessibility for everyone.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and dependable valuation models for investment analysis in Exponent, Inc. (EXPO).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients regarding Exponent, Inc. (EXPO) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insights into how technology firms like Exponent, Inc. (EXPO) are assessed in the financial markets.

What the Template Contains

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

No products were found matching.