Janus International Group, Inc. (JBI) DCF Valuation

Janus International Group, Inc. (JBI) 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

Janus International Group, Inc. (JBI) 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:

Evaluate Janus International Group, Inc.’s financial outlook like an expert! This (JBI) DCF Calculator provides pre-filled financial data along with the flexibility to modify revenue growth, WACC, margins, and other important assumptions to align with your 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 565.3 549.0 750.1 1,019.5 1,066.4 1,264.4 1,499.1 1,777.5 2,107.5 2,498.8
Revenue Growth, % 0 -2.89 36.65 35.91 4.6 18.57 18.57 18.57 18.57 18.57
EBITDA -.3 125.4 121.2 230.3 286.0 223.4 264.9 314.1 372.4 441.5
EBITDA, % -0.04673512 22.84 16.16 22.59 26.82 17.67 17.67 17.67 17.67 17.67
Depreciation 35.3 33.0 38.0 43.0 39.1 63.8 75.6 89.7 106.3 126.0
Depreciation, % 6.25 6.02 5.07 4.22 3.67 5.04 5.04 5.04 5.04 5.04
EBIT -35.6 92.3 83.2 187.3 246.9 159.6 189.3 224.4 266.1 315.5
EBIT, % -6.3 16.82 11.09 18.37 23.15 12.63 12.63 12.63 12.63 12.63
Total Cash 2.5 45.3 13.2 78.4 171.7 86.5 102.6 121.7 144.3 171.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 83.9 86.5 130.5 208.0 223.8
Account Receivables, % 14.85 15.76 17.4 20.4 20.99
Inventories 28.2 25.3 56.6 67.7 48.4 71.6 84.9 100.6 119.3 141.5
Inventories, % 4.98 4.61 7.54 6.64 4.54 5.66 5.66 5.66 5.66 5.66
Accounts Payable .1 29.9 55.0 52.3 59.8 59.5 70.5 83.6 99.2 117.6
Accounts Payable, % 0.02278892 5.44 7.33 5.13 5.61 4.71 4.71 4.71 4.71 4.71
Capital Expenditure -8.8 -6.3 -19.9 -8.8 -19.0 -20.3 -24.0 -28.5 -33.8 -40.0
Capital Expenditure, % -1.56 -1.15 -2.65 -0.86385 -1.78 -1.6 -1.6 -1.6 -1.6 -1.6
Tax Rate, % 25.77 25.77 25.77 25.77 25.77 25.77 25.77 25.77 25.77 25.77
EBITAT -34.7 89.0 72.4 138.9 183.3 137.1 162.6 192.8 228.6 271.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -120.2 145.8 40.4 81.8 214.4 154.9 170.0 201.5 238.9 283.3
WACC, % 8.78 8.74 8.42 7.98 7.98 8.38 8.38 8.38 8.38 8.38
PV UFCF
SUM PV UFCF 808.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 289
Terminal Value 4,528
Present Terminal Value 3,028
Enterprise Value 3,837
Net Debt 496
Equity Value 3,341
Diluted Shares Outstanding, MM 147
Equity Value Per Share 22.75

What You Will Get

  • Real JBI Financial Data: Pre-filled with Janus International Group’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 Janus International Group’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

  • Comprehensive Historical Data: Janus International Group's (JBI) past financial statements and projected forecasts.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: View Janus International Group's intrinsic value update instantly.
  • Intuitive Visual Outputs: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A reliable resource for analysts, investors, and finance professionals.

How It Works

  1. Download the Template: Obtain immediate access to the Excel-based JBI DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates Janus International Group's intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial decisions.

Why Choose This Calculator for Janus International Group, Inc. (JBI)?

  • User-Friendly Interface: Perfectly crafted for both novice users and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your specific analysis needs.
  • Real-Time Feedback: Observe immediate changes in Janus International's valuation as you tweak inputs.
  • Preloaded Data: Comes with Janus International’s actual financial metrics for swift evaluations.
  • Endorsed by Experts: A go-to tool for investors and analysts aiming for data-driven decisions.

Who Should Use This Product?

  • Investors: Assess Janus International Group, Inc.'s (JBI) market position before making investment decisions.
  • CFOs and Financial Analysts: Optimize financial assessments and evaluate future forecasts for JBI.
  • Startup Founders: Understand how established companies like Janus International are valued in the industry.
  • Consultants: Provide detailed valuation analyses and reports for clients involving JBI.
  • Students and Educators: Utilize JBI's data to practice and teach financial valuation methodologies.

What the Template Contains

  • Pre-Filled Data: Contains Janus International Group, Inc. (JBI) historical financials and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for computing WACC based on user-defined inputs.
  • Key Financial Ratios: Evaluate Janus International Group, Inc. (JBI)'s profitability, efficiency, and leverage.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.

No products were found matching.