MYR Group Inc. (MYRG) DCF Valuation

MYR Group Inc. (MYRG) 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

MYR Group Inc. (MYRG) 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:

Assess MYR Group Inc.'s financial outlook with expertise! This MYRG DCF Calculator provides you with pre-filled financial data and the freedom to modify revenue growth, WACC, margins, and other essential assumptions to align with your projections.


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 2,071.2 2,247.4 2,498.3 3,008.5 3,643.9 4,201.6 4,844.6 5,586.0 6,440.8 7,426.5
Revenue Growth, % 0 8.51 11.16 20.42 21.12 15.3 15.3 15.3 15.3 15.3
EBITDA 98.2 130.2 161.7 170.7 189.1 234.2 270.0 311.3 359.0 413.9
EBITDA, % 4.74 5.79 6.47 5.67 5.19 5.57 5.57 5.57 5.57 5.57
Depreciation 44.5 46.5 46.2 58.2 59.1 80.9 93.2 107.5 124.0 142.9
Depreciation, % 2.15 2.07 1.85 1.93 1.62 1.92 1.92 1.92 1.92 1.92
EBIT 53.6 83.7 115.5 112.5 129.9 153.3 176.8 203.8 235.0 271.0
EBIT, % 2.59 3.73 4.62 3.74 3.57 3.65 3.65 3.65 3.65 3.65
Total Cash 12.4 22.7 82.1 51.0 24.9 61.1 70.5 81.3 93.7 108.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 614.0 585.1 620.7 791.4 954.8
Account Receivables, % 29.64 26.04 24.85 26.31 26.2
Inventories .0 .0 44.7 .0 .0 15.0 17.3 20.0 23.0 26.6
Inventories, % 0.0000000483 0.0000000445 1.79 0 0 0.35766 0.35766 0.35766 0.35766 0.35766
Accounts Payable 192.1 162.6 200.7 315.3 359.4 377.2 434.9 501.5 578.2 666.7
Accounts Payable, % 9.28 7.23 8.04 10.48 9.86 8.98 8.98 8.98 8.98 8.98
Capital Expenditure -57.8 -44.4 -52.4 -77.1 -84.7 -98.7 -113.8 -131.3 -151.3 -174.5
Capital Expenditure, % -2.79 -1.97 -2.1 -2.56 -2.33 -2.35 -2.35 -2.35 -2.35 -2.35
Tax Rate, % 27.21 27.21 27.21 27.21 27.21 27.21 27.21 27.21 27.21 27.21
EBITAT 40.1 60.5 84.4 82.2 94.6 112.2 129.3 149.1 171.9 198.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -395.1 61.9 36.1 51.8 -50.4 -66.0 -6.9 -8.0 -9.2 -10.6
WACC, % 8.54 8.54 8.54 8.54 8.54 8.54 8.54 8.54 8.54 8.54
PV UFCF
SUM PV UFCF -86.7
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) -11
Terminal Value -218
Present Terminal Value -145
Enterprise Value -232
Net Debt 49
Equity Value -280
Diluted Shares Outstanding, MM 17
Equity Value Per Share -16.65

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real MYRG 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 MYR Group 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

  • Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and various financial outputs.
  • High-Precision Accuracy: Incorporates MYR Group Inc.'s real-world financial data for reliable valuation results.
  • Simplified Scenario Analysis: Easily experiment with different assumptions and assess outcomes side by side.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  • Download: Obtain the pre-formatted Excel file containing MYR Group Inc.'s (MYRG) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare the results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose This Calculator?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters to tailor the analysis to your needs.
  • Real-Time Feedback: Watch MYR Group Inc.'s (MYRG) valuation update instantly as you change inputs.
  • Preloaded Data: Comes equipped with MYR Group Inc.'s (MYRG) latest financial information for swift evaluations.
  • Preferred by Experts: Favored by investors and analysts for making educated choices.

Who Should Use This Product?

  • Investors: Accurately estimate MYR Group Inc.’s (MYRG) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis of MYR Group Inc. (MYRG).
  • Consultants: Quickly adapt the template for valuation reports tailored to MYR Group Inc. (MYRG) clients.
  • Entrepreneurs: Gain insights into financial modeling practices employed by leading firms like MYR Group Inc. (MYRG).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to MYR Group Inc. (MYRG).

What the Template Contains

  • Preloaded MYRG Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.