Graco Inc. (GGG) DCF Valuation

Graco Inc. (GGG) 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

Graco Inc. (GGG) 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:

Designed for accuracy, our Graco Inc. (GGG) DCF Calculator allows you to assess the valuation of Graco Inc. with actual financial data and complete flexibility to modify all key parameters for enhanced forecasts.


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 1,646.0 1,650.1 1,987.6 2,143.5 2,195.6 2,365.6 2,548.8 2,746.2 2,958.8 3,187.9
Revenue Growth, % 0 0.24726 20.45 7.84 2.43 7.74 7.74 7.74 7.74 7.74
EBITDA 466.7 440.4 578.0 641.6 686.6 687.6 740.8 798.2 860.0 926.6
EBITDA, % 28.35 26.69 29.08 29.93 31.27 29.07 29.07 29.07 29.07 29.07
Depreciation 47.7 54.5 59.3 66.0 74.3 74.0 79.8 86.0 92.6 99.8
Depreciation, % 2.9 3.3 2.98 3.08 3.38 3.13 3.13 3.13 3.13 3.13
EBIT 419.0 385.9 518.7 575.6 612.3 613.5 661.0 712.2 767.4 826.8
EBIT, % 25.45 23.39 26.1 26.85 27.89 25.94 25.94 25.94 25.94 25.94
Total Cash 221.0 378.9 624.3 339.2 538.0 511.6 551.2 593.8 639.8 689.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 267.3 314.9 325.1 346.0 354.4
Account Receivables, % 16.24 19.09 16.36 16.14 16.14
Inventories 273.2 285.7 382.3 476.8 438.3 451.2 486.1 523.7 564.3 608.0
Inventories, % 16.6 17.31 19.23 22.24 19.96 19.07 19.07 19.07 19.07 19.07
Accounts Payable 54.1 58.3 78.4 84.2 72.2 85.1 91.7 98.8 106.4 114.7
Accounts Payable, % 3.29 3.53 3.95 3.93 3.29 3.6 3.6 3.6 3.6 3.6
Capital Expenditure -128.0 -71.3 -133.6 -201.2 -184.8 -173.2 -186.7 -201.1 -216.7 -233.5
Capital Expenditure, % -7.77 -4.32 -6.72 -9.38 -8.42 -7.32 -7.32 -7.32 -7.32 -7.32
Tax Rate, % 16.8 16.8 16.8 16.8 16.8 16.8 16.8 16.8 16.8 16.8
EBITAT 355.0 340.4 448.7 468.7 509.4 520.3 560.6 604.1 650.8 701.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -211.8 267.7 287.8 224.0 417.0 378.4 394.6 425.2 458.1 493.6
WACC, % 8.29 8.3 8.29 8.29 8.29 8.29 8.29 8.29 8.29 8.29
PV UFCF
SUM PV UFCF 1,685.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 513
Terminal Value 11,956
Present Terminal Value 8,027
Enterprise Value 9,712
Net Debt -488
Equity Value 10,200
Diluted Shares Outstanding, MM 172
Equity Value Per Share 59.23

What You Will Get

  • Real GGG Financial Data: Pre-filled with Graco Inc.’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Graco Inc.’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, operating margin, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other key financial metrics.
  • High-Precision Accuracy: Leverages Graco Inc.'s (GGG) actual financial data for reliable valuation results.
  • Effortless Scenario Analysis: Evaluate various assumptions and analyze results with ease.
  • Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Graco Inc. (GGG) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Graco Inc. (GGG)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Graco Inc. (GGG)?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Feedback: Witness immediate updates to Graco’s valuation as you modify the inputs.
  • Preloaded Data: Comes equipped with Graco’s latest financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed decisions.

Who Should Use Graco Inc. (GGG)?

  • Investors: Gain insights into a leading manufacturer with a robust product portfolio.
  • Financial Analysts: Utilize comprehensive data to evaluate Graco Inc.'s market performance.
  • Consultants: Tailor presentations that highlight Graco's strengths and opportunities.
  • Industry Enthusiasts: Explore innovative solutions in fluid handling and dispensing technologies.
  • Educators and Students: Incorporate real-world case studies from Graco into finance and business curricula.

What the Template Contains

  • Pre-Filled Data: Includes Graco Inc.’s historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Graco Inc.’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.