Installed Building Products, Inc. (IBP) 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
Installed Building Products, Inc. (IBP) Bundle
Discover the true value of Installed Building Products, Inc. (IBP) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how different changes affect Installed Building Products, Inc. (IBP) 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 | 1,511.6 | 1,653.2 | 1,968.7 | 2,669.8 | 2,778.6 | 3,251.9 | 3,805.9 | 4,454.2 | 5,212.9 | 6,100.9 |
| Revenue Growth, % | 0 | 9.37 | 19.08 | 35.62 | 4.07 | 17.03 | 17.03 | 17.03 | 17.03 | 17.03 |
| EBITDA | 199.8 | 249.5 | 288.0 | 458.8 | 495.8 | 507.1 | 593.4 | 694.5 | 812.8 | 951.3 |
| EBITDA, % | 13.22 | 15.09 | 14.63 | 17.18 | 17.84 | 15.59 | 15.59 | 15.59 | 15.59 | 15.59 |
| Depreciation | 79.1 | 88.0 | 102.9 | 117.7 | 125.7 | 160.7 | 188.1 | 220.1 | 257.6 | 301.5 |
| Depreciation, % | 5.23 | 5.32 | 5.23 | 4.41 | 4.52 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 |
| EBIT | 120.7 | 161.5 | 185.1 | 341.1 | 370.1 | 346.3 | 405.3 | 474.4 | 555.2 | 649.8 |
| EBIT, % | 7.99 | 9.77 | 9.4 | 12.78 | 13.32 | 10.65 | 10.65 | 10.65 | 10.65 | 10.65 |
| Total Cash | 215.9 | 231.5 | 333.5 | 229.6 | 386.5 | 440.5 | 515.6 | 603.4 | 706.2 | 826.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 244.5 | 266.6 | 312.8 | 426.7 | 455.0 | 523.8 | 613.1 | 717.5 | 839.7 | 982.8 |
| Account Receivables, % | 16.18 | 16.12 | 15.89 | 15.98 | 16.38 | 16.11 | 16.11 | 16.11 | 16.11 | 16.11 |
| Inventories | 74.6 | 77.2 | 143.0 | 176.6 | 162.8 | 190.9 | 223.4 | 261.4 | 305.9 | 358.1 |
| Inventories, % | 4.94 | 4.67 | 7.27 | 6.62 | 5.86 | 5.87 | 5.87 | 5.87 | 5.87 | 5.87 |
| Accounts Payable | 98.9 | 101.5 | 132.7 | 149.2 | 158.6 | 199.8 | 233.8 | 273.6 | 320.2 | 374.8 |
| Accounts Payable, % | 6.54 | 6.14 | 6.74 | 5.59 | 5.71 | 6.14 | 6.14 | 6.14 | 6.14 | 6.14 |
| Capital Expenditure | -50.2 | -33.6 | -37.0 | -45.6 | -61.6 | -72.6 | -84.9 | -99.4 | -116.3 | -136.1 |
| Capital Expenditure, % | -3.32 | -2.03 | -1.88 | -1.71 | -2.22 | -2.23 | -2.23 | -2.23 | -2.23 | -2.23 |
| Tax Rate, % | 26.84 | 26.84 | 26.84 | 26.84 | 26.84 | 26.84 | 26.84 | 26.84 | 26.84 | 26.84 |
| EBITAT | 88.8 | 119.7 | 141.4 | 251.2 | 270.8 | 256.9 | 300.7 | 351.9 | 411.9 | 482.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -102.5 | 152.1 | 126.6 | 192.3 | 329.8 | 289.4 | 316.2 | 370.0 | 433.1 | 506.9 |
| WACC, % | 11.98 | 11.98 | 12 | 11.98 | 11.98 | 11.98 | 11.98 | 11.98 | 11.98 | 11.98 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,337.3 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 522 | |||||||||
| Terminal Value | 5,811 | |||||||||
| Present Terminal Value | 3,300 | |||||||||
| Enterprise Value | 4,637 | |||||||||
| Net Debt | 568 | |||||||||
| Equity Value | 4,069 | |||||||||
| Diluted Shares Outstanding, MM | 28 | |||||||||
| Equity Value Per Share | 143.75 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real IBP financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effect of your inputs on Installed Building Products, Inc.'s 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
- Customizable Forecast Inputs: Adjust essential factors such as revenue growth, EBITDA %, and capital expenditures.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional metrics.
- High-Precision Accuracy: Leverages Installed Building Products, Inc.'s (IBP) actual financial data for credible valuation results.
- Effortless Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
- Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Installed Building Products, Inc. (IBP) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Installed Building Products, Inc. (IBP)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Installed Building Products, Inc. (IBP)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Parameters: Adjust inputs effortlessly to suit your evaluation needs.
- Real-Time Feedback: Observe immediate adjustments to IBP’s valuation as you modify inputs.
- Pre-Configured Data: Comes with IBP’s actual financial metrics for swift assessments.
- Preferred by Industry Experts: Utilized by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Professional Investors: Create comprehensive and dependable valuation models for analyzing portfolios related to Installed Building Products, Inc. (IBP).
- Corporate Finance Teams: Evaluate valuation scenarios to inform and shape internal strategies for growth.
- Consultants and Advisors: Offer clients precise valuation insights for Installed Building Products, Inc. (IBP) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Construction Industry Enthusiasts: Gain insights into how companies like Installed Building Products, Inc. (IBP) are valued in the market.
What the Template Contains
- Preloaded IBP 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.