Graham Corporation (GHM) DCF Valuation

Graham Corporation (GHM) 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

Graham Corporation (GHM) 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 (GHM) DCF Calculator allows you to evaluate Graham Corporation's valuation using actual financial data, offering 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 90.6 97.5 122.8 43.0 185.5 217.4 254.6 298.3 349.5 409.4
Revenue Growth, % 0 7.6 25.98 -64.97 331.2 17.15 17.15 17.15 17.15 17.15
EBITDA 4.3 5.2 -5.2 7.6 11.3 12.9 15.1 17.7 20.7 24.3
EBITDA, % 4.74 5.36 -4.21 17.7 6.07 5.93 5.93 5.93 5.93 5.93
Depreciation 2.0 1.9 5.6 6.0 5.4 11.1 13.0 15.3 17.9 20.9
Depreciation, % 2.17 2 4.56 13.91 2.93 5.11 5.11 5.11 5.11 5.11
EBIT 2.3 3.3 -10.8 1.6 5.8 1.8 2.1 2.4 2.9 3.3
EBIT, % 2.57 3.36 -8.77 3.79 3.14 0.81706 0.81706 0.81706 0.81706 0.81706
Total Cash 73.0 65.0 14.7 18.3 16.9 91.7 107.4 125.8 147.4 172.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 30.5 37.4 53.7 63.7 72.4
Account Receivables, % 33.64 38.33 43.7 148.01 39.03
Inventories 22.3 17.3 17.4 26.3 33.4 59.0 69.1 80.9 94.8 111.1
Inventories, % 24.6 17.78 14.18 61.11 18.01 27.14 27.14 27.14 27.14 27.14
Accounts Payable 14.3 18.0 16.7 20.2 20.8 46.1 54.0 63.2 74.0 86.7
Accounts Payable, % 15.73 18.43 13.57 47 11.2 21.19 21.19 21.19 21.19 21.19
Capital Expenditure -2.4 -2.2 -2.3 -3.7 -9.2 -8.9 -10.4 -12.2 -14.3 -16.8
Capital Expenditure, % -2.67 -2.21 -1.89 -8.71 -4.97 -4.09 -4.09 -4.09 -4.09 -4.09
Tax Rate, % 18.26 18.26 18.26 18.26 18.26 18.26 18.26 18.26 18.26 18.26
EBITAT 1.9 2.4 -8.4 1.5 4.8 1.4 1.7 2.0 2.3 2.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -37.1 4.0 -22.8 -11.6 -14.3 -35.0 -16.9 -19.8 -23.2 -27.2
WACC, % 7 6.99 6.99 7 7 7 7 7 7 7
PV UFCF
SUM PV UFCF -100.8
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -28
Terminal Value -945
Present Terminal Value -674
Enterprise Value -775
Net Debt -9
Equity Value -765
Diluted Shares Outstanding, MM 11
Equity Value Per Share -70.59

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real GHM financials.
  • Authentic Data: Historical figures and projected estimates (highlighted in the yellow cells).
  • Adjustable Forecasts: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Graham Corporation’s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Design: Organized for clarity and ease of navigation, complete with step-by-step guidance.

Key Features

  • Accurate Graham Corporation Financials: Access reliable pre-loaded historical data and future projections for GHM.
  • Customizable Forecast Assumptions: Modify yellow-highlighted cells such as WACC, growth rates, and profit margins.
  • Dynamic Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow analysis for GHM.
  • Visual Dashboard: User-friendly charts and summaries to help visualize your valuation results for Graham Corporation.
  • For Professionals and Beginners: A straightforward, intuitive design tailored for investors, CFOs, and consultants alike.

How It Works

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

Why Choose This Calculator for Graham Corporation (GHM)?

  • Accurate Data: Utilize real financials from Graham Corporation for trustworthy valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Built-in calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants focusing on Graham Corporation.
  • User-Friendly: Designed with an intuitive interface and clear instructions for all users.

Who Should Use This Product?

  • Investors: Accurately assess Graham Corporation’s (GHM) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Graham Corporation (GHM).
  • Consultants: Easily modify the template for valuation reports tailored to Graham Corporation (GHM) clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies like Graham Corporation (GHM).
  • Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to Graham Corporation (GHM).

What the Template Contains

  • Historical Data: Includes Graham Corporation’s (GHM) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Graham Corporation’s (GHM) 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 Graham Corporation’s (GHM) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.