Genuine Parts Company (GPC) DCF Valuation

Genuine Parts Company (GPC) 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

Genuine Parts Company (GPC) 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:

Explore Genuine Parts Company (GPC) financial outlook with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate Genuine Parts Company (GPC) intrinsic value and shape your investment approach.


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 17,522.2 16,537.4 18,870.5 22,096.0 23,090.6 24,827.1 26,694.2 28,701.7 30,860.2 33,181.0
Revenue Growth, % 0 -5.62 14.11 17.09 4.5 7.52 7.52 7.52 7.52 7.52
EBITDA 1,232.3 1,274.6 1,553.5 1,994.3 2,157.3 2,052.8 2,207.1 2,373.1 2,551.6 2,743.5
EBITDA, % 7.03 7.71 8.23 9.03 9.34 8.27 8.27 8.27 8.27 8.27
Depreciation 257.3 272.8 291.0 347.8 350.5 384.9 413.9 445.0 478.5 514.5
Depreciation, % 1.47 1.65 1.54 1.57 1.52 1.55 1.55 1.55 1.55 1.55
EBIT 975.1 1,001.8 1,262.5 1,646.5 1,806.8 1,667.8 1,793.3 1,928.1 2,073.1 2,229.0
EBIT, % 5.56 6.06 6.69 7.45 7.82 6.72 6.72 6.72 6.72 6.72
Total Cash 277.0 990.2 714.7 653.5 1,102.0 947.7 1,018.9 1,095.6 1,178.0 1,266.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,440.3 1,557.0 1,798.0 2,188.9 2,223.4
Account Receivables, % 13.93 9.41 9.53 9.91 9.63
Inventories 3,443.9 3,506.3 3,889.9 4,441.6 4,676.7 5,056.1 5,436.3 5,845.1 6,284.7 6,757.3
Inventories, % 19.65 21.2 20.61 20.1 20.25 20.37 20.37 20.37 20.37 20.37
Accounts Payable 3,948.0 4,128.1 4,804.9 5,456.6 5,499.5 6,031.4 6,485.0 6,972.7 7,497.1 8,060.9
Accounts Payable, % 22.53 24.96 25.46 24.69 23.82 24.29 24.29 24.29 24.29 24.29
Capital Expenditure -277.9 -153.5 -266.1 -339.6 -512.7 -381.4 -410.1 -441.0 -474.1 -509.8
Capital Expenditure, % -1.59 -0.92821 -1.41 -1.54 -2.22 -1.54 -1.54 -1.54 -1.54 -1.54
Tax Rate, % 24.44 24.44 24.44 24.44 24.44 24.44 24.44 24.44 24.44 24.44
EBITAT 704.8 431.5 945.3 1,238.3 1,365.2 1,137.4 1,223.0 1,315.0 1,413.8 1,520.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,252.0 1,551.8 1,022.4 955.4 976.5 914.8 1,104.4 1,187.5 1,276.8 1,372.8
WACC, % 7.57 7.27 7.59 7.6 7.6 7.52 7.52 7.52 7.52 7.52
PV UFCF
SUM PV UFCF 4,671.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,400
Terminal Value 25,348
Present Terminal Value 17,637
Enterprise Value 22,308
Net Debt 3,784
Equity Value 18,524
Diluted Shares Outstanding, MM 141
Equity Value Per Share 131.35

What You Will Get

  • Real GPC Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Genuine Parts Company (GPC).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis needs.
  • Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Genuine Parts Company’s (GPC) fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and in-depth projections tailored for GPC.
  • Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility in your financial assessments.

Key Features

  • Real-Life GPC Data: Pre-filled with Genuine Parts Company’s historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures as needed.
  • Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Develop various forecast scenarios to evaluate different valuation results.
  • User-Friendly Design: Intuitive, organized, and suitable for both professionals and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template with Genuine Parts Company’s (GPC) data included.
  • Step 2: Explore the pre-filled sheets and understand the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Genuine Parts Company’s (GPC) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator for Genuine Parts Company (GPC)?

  • Accurate Data: Utilizes real financials from Genuine Parts Company for dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you from the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants focused on GPC.
  • User-Friendly: Features an intuitive design and step-by-step guidance to accommodate users of all experience levels.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and precise valuation models for analyzing GPC's portfolio.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver clients accurate valuation insights for Genuine Parts Company (GPC) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Industry Analysts: Gain insights into the valuation of companies like Genuine Parts Company (GPC) within the automotive parts sector.

What the Template Contains

  • Pre-Filled DCF Model: Genuine Parts Company’s (GPC) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Genuine Parts Company’s (GPC) 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.