Mayville Engineering Company, Inc. (MEC) DCF Valuation

Mayville Engineering Company, Inc. (MEC) 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

Mayville Engineering Company, Inc. (MEC) 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:

Streamline your analysis and improve precision with our [MEC] DCF Calculator! Utilizing real data from Mayville Engineering Company, Inc. and customizable assumptions, this tool empowers you to forecast, analyze, and value [MEC] like a seasoned investor.


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 519.7 357.6 454.8 539.4 588.4 623.3 660.2 699.2 740.6 784.5
Revenue Growth, % 0 -31.19 27.19 18.59 9.09 5.92 5.92 5.92 5.92 5.92
EBITDA 30.9 25.6 24.4 25.8 55.1 40.6 43.0 45.6 48.3 51.1
EBITDA, % 5.94 7.16 5.36 4.78 9.36 6.52 6.52 6.52 6.52 6.52
Depreciation 33.0 32.1 31.8 33.6 35.1 43.0 45.5 48.2 51.1 54.1
Depreciation, % 6.35 8.97 6.99 6.22 5.96 6.9 6.9 6.9 6.9 6.9
EBIT -2.1 -6.5 -7.4 -7.8 20.0 -2.4 -2.5 -2.7 -2.8 -3.0
EBIT, % -0.40639 -1.82 -1.63 -1.44 3.39 -0.37954 -0.37954 -0.37954 -0.37954 -0.37954
Total Cash .0 .1 .1 .1 .7 .2 .3 .3 .3 .3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 40.2 42.1 55.4 58.0 57.4
Account Receivables, % 7.73 11.77 12.18 10.75 9.76
Inventories 45.7 41.4 70.2 71.7 67.8 75.5 80.0 84.7 89.8 95.1
Inventories, % 8.79 11.57 15.43 13.29 11.52 12.12 12.12 12.12 12.12 12.12
Accounts Payable 32.2 33.5 50.1 53.7 46.5 55.4 58.7 62.2 65.8 69.7
Accounts Payable, % 6.19 9.37 11.02 9.96 7.91 8.89 8.89 8.89 8.89 8.89
Capital Expenditure -25.8 -7.8 -39.3 -58.6 -16.6 -36.7 -38.9 -41.2 -43.7 -46.2
Capital Expenditure, % -4.96 -2.18 -8.64 -10.87 -2.82 -5.89 -5.89 -5.89 -5.89 -5.89
Tax Rate, % 11.7 11.7 11.7 11.7 11.7 11.7 11.7 11.7 11.7 11.7
EBITAT -1.1 -5.0 -5.9 -6.5 17.6 -1.8 -1.9 -2.0 -2.1 -2.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -47.6 23.0 -38.9 -32.1 33.4 -2.0 -.3 -.3 -.4 -.4
WACC, % 6.95 7.47 7.51 7.61 7.71 7.45 7.45 7.45 7.45 7.45
PV UFCF
SUM PV UFCF -3.0
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 0
Terminal Value -10
Present Terminal Value -7
Enterprise Value -10
Net Debt 181
Equity Value -192
Diluted Shares Outstanding, MM 21
Equity Value Per Share -9.26

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Mayville Engineering Company, Inc. (MEC)’s financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.

Key Features

  • 🔍 Real-Life MEC Financials: Pre-filled historical and projected data for Mayville Engineering Company, Inc. (MEC).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Mayville Engineering's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Mayville Engineering's valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

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

Why Choose MEC's Calculator?

  • All-in-One Solution: Features DCF, WACC, and financial ratio assessments tailored for Mayville Engineering Company, Inc. ([MEC]).
  • Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Mayville Engineering Company, Inc. ([MEC]).
  • Preloaded Information: Includes historical and projected data for reliable analysis.
  • Expert-Grade Tool: Perfect for financial analysts, investors, and business consultants focusing on Mayville Engineering Company, Inc. ([MEC]).

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing MEC's portfolio.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in MEC ([Symbol]).
  • Students and Educators: Utilize real-world data to enhance skills in financial modeling and education.
  • Manufacturing Enthusiasts: Gain insights into how companies like Mayville Engineering are valued in the industry.

What the Template Contains

  • Pre-Filled Data: Includes Mayville Engineering Company's historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Mayville Engineering Company's profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.