Jack Henry & Associates, Inc. (JKHY) DCF Valuation

Jack Henry & Associates, Inc. (JKHY) 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

Jack Henry & Associates, Inc. (JKHY) 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:

Simplify Jack Henry & Associates, Inc. (JKHY) valuation with this customizable DCF Calculator! Featuring real Jack Henry & Associates, Inc. (JKHY) financials and adjustable forecast inputs, you can test scenarios and uncover Jack Henry & Associates, Inc. (JKHY) fair value in minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020
AY2
2021
AY3
2022
AY4
2023
AY5
2024
FY1
2025
FY2
2026
FY3
2027
FY4
2028
FY5
2029
Revenue 1,697.1 1,758.2 1,942.9 2,077.7 2,215.5 2,368.9 2,532.8 2,708.0 2,895.4 3,095.8
Revenue Growth, % 0 3.6 10.5 6.94 6.63 6.92 6.92 6.92 6.92 6.92
EBITDA 460.0 398.7 652.3 680.4 714.3 702.8 751.4 803.4 859.0 918.5
EBITDA, % 27.1 22.68 33.57 32.75 32.24 29.67 29.67 29.67 29.67 29.67
Depreciation 289.6 297.9 177.6 190.7 199.9 290.7 310.8 332.3 355.3 379.9
Depreciation, % 17.06 16.94 9.14 9.18 9.02 12.27 12.27 12.27 12.27 12.27
EBIT 170.4 100.8 474.7 489.6 514.4 412.1 440.7 471.1 503.8 538.6
EBIT, % 10.04 5.73 24.43 23.57 23.22 17.4 17.4 17.4 17.4 17.4
Total Cash 213.3 51.0 48.8 12.2 38.3 96.2 102.8 109.9 117.6 125.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 300.9 306.6 348.1 388.0 333.0
Account Receivables, % 17.73 17.44 17.92 18.67 15.03
Inventories 38.2 .0 .0 .0 .0 10.7 11.4 12.2 13.0 13.9
Inventories, % 2.25 0.0000000569 0.0000000515 0.0000000481 0 0.4506 0.4506 0.4506 0.4506 0.4506
Accounts Payable 9.9 18.5 21.0 19.2 25.3 22.6 24.2 25.9 27.7 29.6
Accounts Payable, % 0.58218 1.05 1.08 0.92198 1.14 0.95614 0.95614 0.95614 0.95614 0.95614
Capital Expenditure -177.5 -157.8 -191.4 -207.0 -232.4 -235.7 -252.0 -269.4 -288.0 -308.0
Capital Expenditure, % -10.46 -8.98 -9.85 -9.96 -10.49 -9.95 -9.95 -9.95 -9.95 -9.95
Tax Rate, % 23.33 23.33 23.33 23.33 23.33 23.33 23.33 23.33 23.33 23.33
EBITAT 132.7 79.0 364.7 378.3 394.4 318.9 341.0 364.6 389.8 416.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -84.6 260.2 312.0 320.3 422.9 282.5 372.2 398.0 425.5 454.9
WACC, % 7.43 7.43 7.43 7.43 7.43 7.43 7.43 7.43 7.43 7.43
PV UFCF
SUM PV UFCF 1,543.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 464
Terminal Value 8,546
Present Terminal Value 5,973
Enterprise Value 7,516
Net Debt 171
Equity Value 7,345
Diluted Shares Outstanding, MM 73
Equity Value Per Share 100.58

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real JKHY financials.
  • Real-World Data: Access to historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly visualize the effects of your inputs on Jack Henry & Associates, 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

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Jack Henry & Associates, Inc. (JKHY).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Jack Henry & Associates, Inc. (JKHY).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Jack Henry & Associates, Inc. (JKHY) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see updated results, including the intrinsic value of Jack Henry & Associates, Inc. (JKHY).
  • Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.

Why Choose This Calculator for Jack Henry & Associates, Inc. (JKHY)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for JKHY.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically determines Jack Henry's intrinsic value and Net Present Value.
  • Data-Driven: Comes with historical and projected data for precise calculations.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business strategists focused on JKHY.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Jack Henry & Associates, Inc. (JKHY) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Jack Henry & Associates, Inc. (JKHY).
  • Consultants: Deliver professional valuation insights on Jack Henry & Associates, Inc. (JKHY) to clients quickly and accurately.
  • Business Owners: Understand how companies like Jack Henry & Associates, Inc. (JKHY) are valued to inform your own business strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Jack Henry & Associates, Inc. (JKHY).

What the Template Contains

  • Pre-Filled DCF Model: Jack Henry & Associates, Inc.'s (JKHY) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Jack Henry & Associates, Inc.'s (JKHY) 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.