Friedman Industries, Incorporated (FRD) DCF Valuation

Friedman Industries, Incorporated (FRD) 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

Friedman Industries, Incorporated (FRD) 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:

Discover the true potential of Friedman Industries, Incorporated (FRD) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how different changes affect the valuation of Friedman Industries, Incorporated (FRD) – all within one convenient Excel template.


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 142.1 126.1 285.2 547.5 516.3 496.4 477.2 458.9 441.2 424.2
Revenue Growth, % 0 -11.26 126.19 91.96 -5.71 -3.85 -3.85 -3.85 -3.85 -3.85
EBITDA -5.3 16.3 18.6 24.8 29.5 25.7 24.7 23.8 22.9 22.0
EBITDA, % -3.74 12.89 6.52 4.53 5.71 5.18 5.18 5.18 5.18 5.18
Depreciation 1.5 1.0 1.3 2.5 3.1 3.4 3.2 3.1 3.0 2.9
Depreciation, % 1.07 0.80325 0.46293 0.46133 0.59467 0.67907 0.67907 0.67907 0.67907 0.67907
EBIT -6.8 15.2 17.3 22.3 26.4 22.4 21.5 20.7 19.9 19.1
EBIT, % -4.81 12.09 6.05 4.07 5.11 4.5 4.5 4.5 4.5 4.5
Total Cash 17.1 8.2 2.6 3.0 2.9 20.4 19.6 18.8 18.1 17.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 11.7 20.4 35.7 49.4 47.3
Account Receivables, % 8.24 16.16 12.51 9.02 9.17
Inventories 35.7 36.0 67.9 86.2 115.8 114.8 110.4 106.1 102.1 98.1
Inventories, % 25.1 28.56 23.82 15.75 22.43 23.13 23.13 23.13 23.13 23.13
Accounts Payable 8.8 15.2 44.6 36.8 41.5 48.3 46.4 44.6 42.9 41.2
Accounts Payable, % 6.16 12.04 15.64 6.73 8.05 9.72 9.72 9.72 9.72 9.72
Capital Expenditure -4.9 -4.6 -8.1 -16.5 -5.8 -14.0 -13.4 -12.9 -12.4 -11.9
Capital Expenditure, % -3.47 -3.66 -2.83 -3.01 -1.12 -2.82 -2.82 -2.82 -2.82 -2.82
Tax Rate, % 25.6 25.6 25.6 25.6 25.6 25.6 25.6 25.6 25.6 25.6
EBITAT -5.2 11.4 13.2 16.9 19.6 16.9 16.3 15.6 15.0 14.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -47.3 5.3 -11.3 -36.8 -5.9 6.7 10.7 10.3 9.9 9.5
WACC, % 9.45 9.42 9.45 9.43 9.4 9.43 9.43 9.43 9.43 9.43
PV UFCF
SUM PV UFCF 36.0
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 10
Terminal Value 167
Present Terminal Value 106
Enterprise Value 142
Net Debt 40
Equity Value 102
Diluted Shares Outstanding, MM 7
Equity Value Per Share 14.19

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real FRD financials.
  • Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Friedman Industries’ valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • 🔍 Real-Life FRD Financials: Pre-filled historical and projected data for Friedman Industries, Incorporated (FRD).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Friedman Industries’ intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Friedman Industries’ valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Friedman Industries' data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Friedman Industries' intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Friedman Industries, Incorporated (FRD)?

  • Designed for Experts: A sophisticated tool utilized by industry analysts, CFOs, and financial consultants.
  • Accurate Financial Data: Historical and projected financial information for Friedman Industries preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and other essential metrics.
  • User-Friendly: Step-by-step guidance simplifies the entire process.

Who Should Use This Product?

  • Investors: Accurately assess Friedman Industries, Incorporated’s (FRD) fair value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
  • Consultants: Efficiently customize the template for client valuation reports.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques.

What the Template Contains

  • Pre-Filled DCF Model: Friedman Industries’ financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Friedman Industries’ profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.