Manhattan Associates, Inc. (MANH) DCF Valuation

Manhattan Associates, Inc. (MANH) 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

Manhattan Associates, Inc. (MANH) 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:

Looking to assess the intrinsic value of Manhattan Associates, Inc.? Our (MANH) DCF Calculator integrates real-world data with extensive customization features, enabling you to refine your forecasts and enhance your investment choices.


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 617.9 586.4 663.6 767.1 928.7 1,032.6 1,148.0 1,276.4 1,419.1 1,577.8
Revenue Growth, % 0 -5.11 13.18 15.59 21.07 11.18 11.18 11.18 11.18 11.18
EBITDA 123.9 123.0 142.2 159.4 215.6 219.8 244.4 271.8 302.2 335.9
EBITDA, % 20.05 20.98 21.43 20.78 23.22 21.29 21.29 21.29 21.29 21.29
Depreciation 8.0 8.9 7.9 6.7 5.8 11.4 12.6 14.0 15.6 17.4
Depreciation, % 1.29 1.53 1.19 0.86861 0.61934 1.1 1.1 1.1 1.1 1.1
EBIT 115.9 114.1 134.3 152.7 209.9 208.5 231.8 257.7 286.5 318.6
EBIT, % 18.76 19.45 20.24 19.91 22.6 20.19 20.19 20.19 20.19 20.19
Total Cash 110.7 204.7 263.7 225.5 270.7 312.0 346.9 385.7 428.9 476.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 100.9 109.2 124.4 166.8 182.5
Account Receivables, % 16.33 18.62 18.75 21.74 19.66
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0.000000171 0.000000151 0 0 0.0000000642 0.0000000642 0.0000000642 0.0000000642 0.0000000642
Accounts Payable 20.6 17.8 19.6 25.7 24.5 31.6 35.2 39.1 43.5 48.3
Accounts Payable, % 3.33 3.04 2.96 3.35 2.64 3.06 3.06 3.06 3.06 3.06
Capital Expenditure -15.2 -2.7 -4.0 -6.6 -4.7 -10.1 -11.2 -12.5 -13.9 -15.5
Capital Expenditure, % -2.46 -0.46557 -0.60514 -0.85871 -0.5093 -0.97947 -0.97947 -0.97947 -0.97947 -0.97947
Tax Rate, % 17.36 17.36 17.36 17.36 17.36 17.36 17.36 17.36 17.36 17.36
EBITAT 85.6 87.5 110.7 124.5 173.4 165.6 184.1 204.7 227.6 253.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1.9 82.7 101.2 88.3 157.5 160.1 167.1 185.8 206.5 229.6
WACC, % 11.6 11.6 11.6 11.6 11.6 11.6 11.6 11.6 11.6 11.6
PV UFCF
SUM PV UFCF 677.0
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 239
Terminal Value 3,141
Present Terminal Value 1,815
Enterprise Value 2,492
Net Debt -253
Equity Value 2,745
Diluted Shares Outstanding, MM 63
Equity Value Per Share 43.84

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real MANH financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Manhattan Associates' 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 Financial Data: Manhattan Associates’ historical financial statements and pre-filled projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
  • Real-Time Calculations: Monitor Manhattan Associates’ intrinsic value as it updates instantly.
  • Intuitive Visual Outputs: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and financial professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Manhattan Associates data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Manhattan Associates’ intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Manhattan Associates (MANH)?

  • Accuracy: Leverages real Manhattan Associates financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and test various inputs.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected by financial professionals.
  • User-Friendly: Intuitive design suitable for users with varying levels of financial modeling skills.

Who Should Use Manhattan Associates, Inc. (MANH)?

  • Supply Chain Managers: Enhance operational efficiency with advanced supply chain solutions.
  • Logistics Professionals: Streamline processes using innovative technology tailored for logistics management.
  • Consultants: Easily customize the platform for client-specific supply chain strategies and presentations.
  • Business Analysts: Gain insights into data-driven decision-making with real-time analytics tools.
  • Students and Educators: Utilize it as a comprehensive resource for learning about supply chain management principles.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Manhattan Associates, Inc. (MANH).
  • Real-World Data: Manhattan Associates' historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for in-depth insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.

No products were found matching.