J.W. Mays, Inc. (MAYS) DCF Valuation

J.W. Mays, Inc. (MAYS) 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

J.W. Mays, Inc. (MAYS) 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:

Explore the financial prospects of J.W. Mays, Inc. (MAYS) with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and costs to determine the intrinsic value of J.W. Mays, Inc. (MAYS) and refine your investment strategy.


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 19.5 20.2 21.4 22.6 21.6 22.2 22.7 23.3 24.0 24.6
Revenue Growth, % 0 3.49 5.85 5.52 -4.35 2.63 2.63 2.63 2.63 2.63
EBITDA .6 .9 1.0 2.4 1.3 1.3 1.3 1.4 1.4 1.4
EBITDA, % 3.09 4.69 4.64 10.48 6.1 5.8 5.8 5.8 5.8 5.8
Depreciation 21.0 21.1 22.1 22.4 1.7 18.0 18.5 19.0 19.5 20.0
Depreciation, % 107.38 104.14 103.07 99.01 7.99 81.4 81.4 81.4 81.4 81.4
EBIT -20.4 -20.1 -21.1 -20.0 -.4 -17.2 -17.7 -18.1 -18.6 -19.1
EBIT, % -104.3 -99.45 -98.43 -88.53 -1.89 -77.66 -77.66 -77.66 -77.66 -77.66
Total Cash 7.0 5.5 3.8 3.5 1.2 4.5 4.6 4.8 4.9 5.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.2 2.4 2.8 3.0 3.6
Account Receivables, % 11.37 11.96 12.95 13.48 16.59
Inventories 10.2 8.1 .0 6.3 .0 5.3 5.5 5.6 5.7 5.9
Inventories, % 52 40.17 0 27.74 0 23.98 23.98 23.98 23.98 23.98
Accounts Payable 2.8 2.6 2.3 1.7 2.3 2.5 2.6 2.6 2.7 2.8
Accounts Payable, % 14.19 13.03 10.85 7.61 10.52 11.24 11.24 11.24 11.24 11.24
Capital Expenditure -6.4 -2.3 -1.7 -1.0 -2.5 -3.0 -3.1 -3.2 -3.3 -3.3
Capital Expenditure, % -32.57 -11.15 -8.1 -4.63 -11.5 -13.59 -13.59 -13.59 -13.59 -13.59
Tax Rate, % 25.2 25.2 25.2 25.2 25.2 25.2 25.2 25.2 25.2 25.2
EBITAT -14.6 -33.5 -15.0 -11.4 -.3 -12.9 -13.2 -13.6 -13.9 -14.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -9.6 -13.0 12.8 2.7 5.2 -2.3 2.0 2.1 2.1 2.2
WACC, % 4.85 5.16 4.84 4.69 4.88 4.88 4.88 4.88 4.88 4.88
PV UFCF
SUM PV UFCF 4.9
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 2
Terminal Value 120
Present Terminal Value 94
Enterprise Value 99
Net Debt 28
Equity Value 71
Diluted Shares Outstanding, MM 2
Equity Value Per Share 35.33

What You Will Get

  • Real J.W. Mays, Inc. Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for J.W. Mays, Inc. (MAYS).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit J.W. Mays, Inc. (MAYS).
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on J.W. Mays, Inc. (MAYS) fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specifically for J.W. Mays, Inc. (MAYS).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for J.W. Mays, Inc. (MAYS).

Key Features

  • Accurate Financial Data: Gain access to reliable historical data and future outlooks for J.W. Mays, Inc. (MAYS).
  • Adjustable Financial Assumptions: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: View intuitive charts and summaries to better understand your valuation outcomes.
  • Designed for All Skill Levels: An accessible and straightforward layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based J.W. Mays, Inc. DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically updates J.W. Mays, Inc.'s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation changes.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose J.W. Mays, Inc. (MAYS) Calculator?

  • Accuracy: Utilizes verified financial data for reliable calculations.
  • Flexibility: Allows users to easily adjust and experiment with various inputs.
  • Time-Saving: Eliminate the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and precision expected from industry leaders.
  • User-Friendly: Intuitive design makes it accessible for users with any level of financial knowledge.

Who Should Use J.W. Mays, Inc. (MAYS)?

  • Real Estate Students: Understand property valuation methods and apply them to real-world scenarios.
  • Researchers: Integrate industry-specific models into your academic projects or studies.
  • Investors: Evaluate your investment strategies and analyze the performance of J.W. Mays, Inc. (MAYS).
  • Financial Analysts: Enhance your analysis with a ready-to-use, customizable financial model.
  • Entrepreneurs: Learn how established companies like J.W. Mays, Inc. (MAYS) are assessed in the market.

What the Template Contains

  • Historical Data: Includes J.W. Mays, Inc.'s (MAYS) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate J.W. Mays, Inc.'s (MAYS) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of J.W. Mays, Inc.'s (MAYS) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.