Lindsay Corporation (LNN) 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
Lindsay Corporation (LNN) Bundle
Designed for accuracy, our (LNN) DCF Calculator enables you to evaluate Lindsay Corporation's valuation using real-world financial data and offers complete flexibility to modify all essential parameters for enhanced projections.
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 | 474.7 | 567.6 | 770.7 | 674.1 | 607.1 | 657.0 | 711.0 | 769.4 | 832.7 | 901.1 |
| Revenue Growth, % | 0 | 19.58 | 35.78 | -12.54 | -9.94 | 8.22 | 8.22 | 8.22 | 8.22 | 8.22 |
| EBITDA | 73.0 | 74.3 | 107.6 | 120.1 | 103.5 | 101.6 | 109.9 | 118.9 | 128.7 | 139.3 |
| EBITDA, % | 15.38 | 13.09 | 13.97 | 17.81 | 17.05 | 15.46 | 15.46 | 15.46 | 15.46 | 15.46 |
| Depreciation | 19.4 | 19.2 | 15.5 | 15.9 | 17.7 | 19.4 | 21.0 | 22.7 | 24.6 | 26.6 |
| Depreciation, % | 4.09 | 3.38 | 2.01 | 2.36 | 2.92 | 2.95 | 2.95 | 2.95 | 2.95 | 2.95 |
| EBIT | 53.6 | 55.1 | 92.1 | 104.2 | 85.8 | 82.2 | 88.9 | 96.2 | 104.2 | 112.7 |
| EBIT, % | 11.29 | 9.71 | 11.95 | 15.45 | 14.13 | 12.51 | 12.51 | 12.51 | 12.51 | 12.51 |
| Total Cash | 140.9 | 146.7 | 116.5 | 166.3 | 190.9 | 166.6 | 180.2 | 195.1 | 211.1 | 228.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 84.6 | 93.6 | 138.2 | 144.8 | 116.6 | 122.1 | 132.1 | 143.0 | 154.8 | 167.5 |
| Account Receivables, % | 17.82 | 16.49 | 17.93 | 21.48 | 19.21 | 18.59 | 18.59 | 18.59 | 18.59 | 18.59 |
| Inventories | 104.8 | 145.2 | 193.8 | 155.9 | 154.5 | 159.5 | 172.6 | 186.8 | 202.1 | 218.7 |
| Inventories, % | 22.08 | 25.59 | 25.14 | 23.13 | 25.44 | 24.28 | 24.28 | 24.28 | 24.28 | 24.28 |
| Accounts Payable | 29.6 | 45.2 | 60.0 | 44.3 | 37.4 | 45.6 | 49.4 | 53.4 | 57.8 | 62.6 |
| Accounts Payable, % | 6.23 | 7.96 | 7.79 | 6.57 | 6.16 | 6.94 | 6.94 | 6.94 | 6.94 | 6.94 |
| Capital Expenditure | -21.4 | -26.5 | -15.6 | -18.8 | -29.0 | -24.7 | -26.7 | -28.9 | -31.3 | -33.8 |
| Capital Expenditure, % | -4.52 | -4.67 | -2.02 | -2.79 | -4.77 | -3.75 | -3.75 | -3.75 | -3.75 | -3.75 |
| Tax Rate, % | 16.18 | 16.18 | 16.18 | 16.18 | 16.18 | 16.18 | 16.18 | 16.18 | 16.18 | 16.18 |
| EBITAT | 42.4 | 46.6 | 68.6 | 75.1 | 71.9 | 64.8 | 70.1 | 75.8 | 82.1 | 88.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -119.5 | 5.5 | -9.7 | 87.7 | 83.4 | 57.1 | 45.0 | 48.7 | 52.7 | 57.0 |
| WACC, % | 6.98 | 7 | 6.96 | 6.95 | 7 | 6.98 | 6.98 | 6.98 | 6.98 | 6.98 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 213.3 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 59 | |||||||||
| Terminal Value | 1,695 | |||||||||
| Present Terminal Value | 1,209 | |||||||||
| Enterprise Value | 1,423 | |||||||||
| Net Debt | -56 | |||||||||
| Equity Value | 1,479 | |||||||||
| Diluted Shares Outstanding, MM | 11 | |||||||||
| Equity Value Per Share | 134.25 |
What You Will Receive
- Flexible Forecast Inputs: Modify key assumptions (growth %, margins, WACC) to explore various scenarios seamlessly.
- Comprehensive Financial Data: Lindsay Corporation’s (LNN) financial information pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional Design: A refined Excel model tailored to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as revenue projections, EBITDA margins, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and other relevant metrics.
- High-Precision Results: Leverages Lindsay Corporation's (LNN) actual financial data for accurate valuation insights.
- Streamlined Scenario Analysis: Easily explore various assumptions and assess their impacts on outcomes.
- Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.
How It Works
- 1. Access the Template: Download and open the Excel file containing Lindsay Corporation’s (LNN) essential data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
- 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation scenarios for Lindsay Corporation (LNN).
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.
Why Choose This Calculator for Lindsay Corporation (LNN)?
- User-Friendly Design: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Feedback: Observe immediate shifts in Lindsay Corporation’s valuation with input changes.
- Preloaded Data: Comes with Lindsay Corporation’s actual financial information for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making knowledgeable choices.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for investment analysis in Lindsay Corporation (LNN).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Equip clients with precise valuation insights related to Lindsay Corporation (LNN) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Industry Analysts: Gain insights into how companies like Lindsay Corporation (LNN) are assessed in the financial markets.
What the Lindsay Corporation Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Lindsay Corporation (LNN).
- Real-World Data: Lindsay Corporation’s historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
- Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Engaging charts and tables providing clear, actionable results.