The Hackett Group, Inc. (HCKT) DCF Valuation

The Hackett Group, Inc. (HCKT) 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

The Hackett Group, Inc. (HCKT) 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 Hackett Group, Inc. (HCKT) true value with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes influence The Hackett Group, Inc. (HCKT) valuation – all within a single Excel template.


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 282.5 239.5 278.8 293.7 296.6 302.2 307.9 313.7 319.6 325.6
Revenue Growth, % 0 -15.22 16.42 5.36 0.96956 1.88 1.88 1.88 1.88 1.88
EBITDA 35.6 13.1 50.9 58.7 52.7 44.8 45.6 46.5 47.3 48.2
EBITDA, % 12.6 5.48 18.24 19.98 17.76 14.81 14.81 14.81 14.81 14.81
Depreciation 4.2 4.5 4.4 3.4 3.4 4.4 4.5 4.6 4.6 4.7
Depreciation, % 1.5 1.87 1.57 1.17 1.15 1.45 1.45 1.45 1.45 1.45
EBIT 31.3 8.6 46.5 55.2 49.3 40.4 41.1 41.9 42.7 43.5
EBIT, % 11.09 3.61 16.67 18.81 16.61 13.36 13.36 13.36 13.36 13.36
Total Cash 26.0 49.5 45.8 30.3 21.0 38.5 39.2 39.9 40.7 41.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 49.8 32.8 50.6 48.4 52.1
Account Receivables, % 17.62 13.69 18.15 16.47 17.57
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.000000354 0.000000418 0 0 0 0.000000154 0.000000154 0.000000154 0.000000154 0.000000154
Accounts Payable 8.5 6.1 7.7 8.7 7.6 8.4 8.5 8.7 8.8 9.0
Accounts Payable, % 3.01 2.55 2.75 2.98 2.55 2.77 2.77 2.77 2.77 2.77
Capital Expenditure -4.6 -1.9 -3.2 -4.7 -4.1 -4.0 -4.0 -4.1 -4.2 -4.3
Capital Expenditure, % -1.62 -0.79046 -1.16 -1.59 -1.38 -1.31 -1.31 -1.31 -1.31 -1.31
Tax Rate, % 25.8 25.8 25.8 25.8 25.8 25.8 25.8 25.8 25.8 25.8
EBITAT 23.5 5.6 41.6 40.9 36.6 30.4 31.0 31.6 32.2 32.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -18.1 22.7 26.5 43.0 31.0 33.3 30.7 31.2 31.8 32.4
WACC, % 8.74 8.7 8.79 8.73 8.74 8.74 8.74 8.74 8.74 8.74
PV UFCF
SUM PV UFCF 125.0
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 33
Terminal Value 582
Present Terminal Value 383
Enterprise Value 508
Net Debt 13
Equity Value 494
Diluted Shares Outstanding, MM 28
Equity Value Per Share 17.89

What You Will Get

  • Comprehensive HCKT Financials: Access historical data and projections for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess The Hackett Group’s future performance.
  • User-Friendly Interface: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive HCKT Data: Pre-filled with The Hackett Group’s historical performance metrics and future projections.
  • Flexible Input Options: Modify revenue growth rates, profit margins, discount rates, tax implications, and capital investments.
  • Adaptive Valuation Framework: Instant updates to Net Present Value (NPV) and intrinsic valuation based on customized inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive User Interface: Designed for ease of use, catering to both industry experts and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template with The Hackett Group, Inc.'s (HCKT) data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key performance indicators.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth rates, profit margins).
  • Step 4: Instantly view recalculated results, including The Hackett Group, Inc.'s (HCKT) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports based on the outputs.

Why Choose The Hackett Group, Inc. (HCKT)?

  • Expertise: Leverage insights from industry leaders to drive performance.
  • Customizable Solutions: Tailored services to meet the unique needs of your business.
  • Efficiency: Streamlined processes to enhance productivity and reduce costs.
  • Data-Driven: Utilize robust analytics for informed decision-making.
  • Accessible: User-friendly interfaces designed for all levels of expertise.

Who Should Use This Product?

  • Corporate Executives: Gain insights into operational efficiency and strategic planning for their organizations.
  • Consultants: Provide clients with data-driven recommendations to enhance performance and reduce costs.
  • Investors: Analyze market trends and make informed decisions regarding investments in The Hackett Group, Inc. (HCKT).
  • Business Analysts: Leverage benchmarking data to identify improvement opportunities and measure success.
  • Students: Explore business performance metrics and consulting methodologies in a real-world context.

What the Template Contains

  • Preloaded HCKT Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.