EnPro Industries, Inc. (NPO) DCF Valuation

EnPro Industries, Inc. (NPO) 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

EnPro Industries, Inc. (NPO) 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:

Gain insight into your EnPro Industries, Inc. (NPO) valuation analysis using our sophisticated DCF Calculator! Equipped with real (NPO) data, this Excel template lets you adjust forecasts and assumptions to accurately determine EnPro Industries, Inc.'s intrinsic value.


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 1,205.7 1,074.0 1,141.8 1,099.2 1,059.3 1,027.6 996.8 967.0 938.1 910.0
Revenue Growth, % 0 -10.92 6.31 -3.73 -3.63 -2.99 -2.99 -2.99 -2.99 -2.99
EBITDA 86.8 57.6 144.7 166.2 177.2 117.3 113.8 110.4 107.1 103.9
EBITDA, % 7.2 5.36 12.67 15.12 16.73 11.42 11.42 11.42 11.42 11.42
Depreciation 62.9 67.9 62.5 102.3 94.5 72.4 70.3 68.2 66.1 64.1
Depreciation, % 5.22 6.32 5.47 9.31 8.92 7.05 7.05 7.05 7.05 7.05
EBIT 23.9 -10.3 82.2 63.9 82.7 44.9 43.5 42.2 41.0 39.8
EBIT, % 1.98 -0.95903 7.2 5.81 7.81 4.37 4.37 4.37 4.37 4.37
Total Cash 121.2 229.5 338.1 334.4 369.8 259.7 251.9 244.4 237.1 230.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 189.5 192.8 145.0 137.1 116.7
Account Receivables, % 15.72 17.95 12.7 12.47 11.02
Inventories 157.1 139.1 160.0 151.9 142.6 138.3 134.1 130.1 126.2 122.4
Inventories, % 13.03 12.95 14.01 13.82 13.46 13.46 13.46 13.46 13.46 13.46
Accounts Payable 82.7 69.8 72.0 73.4 68.7 67.5 65.4 63.5 61.6 59.7
Accounts Payable, % 6.86 6.5 6.31 6.68 6.49 6.57 6.57 6.57 6.57 6.57
Capital Expenditure -21.6 -18.3 -18.8 -29.4 -33.9 -22.6 -22.0 -21.3 -20.7 -20.1
Capital Expenditure, % -1.79 -1.7 -1.65 -2.67 -3.2 -2.2 -2.2 -2.2 -2.2 -2.2
Tax Rate, % 41.11 41.11 41.11 41.11 41.11 41.11 41.11 41.11 41.11 41.11
EBITAT 43.4 -9.0 68.8 8.8 48.7 30.8 29.9 29.0 28.1 27.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -179.2 42.4 141.6 99.1 134.3 56.8 84.6 82.1 79.6 77.2
WACC, % 10.39 10.25 10.22 9.49 9.96 10.06 10.06 10.06 10.06 10.06
PV UFCF
SUM PV UFCF 285.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 80
Terminal Value 1,325
Present Terminal Value 821
Enterprise Value 1,106
Net Debt 328
Equity Value 778
Diluted Shares Outstanding, MM 21
Equity Value Per Share 37.06

What You Will Get

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

Key Features

  • Accurate EnPro Financials: Gain access to precise pre-loaded historical data and future forecasts.
  • Adjustable Forecast Assumptions: Modify highlighted cells for WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: Intuitive charts and summaries to help visualize your valuation outcomes.
  • Suitable for All Skill Levels: A user-friendly layout designed for investors, CFOs, and consultants alike.

How It Works

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

Why Choose This Calculator for EnPro Industries, Inc. (NPO)?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Easily adjust parameters to suit your financial analysis.
  • Real-Time Feedback: Observe immediate updates to EnPro’s valuation as you modify inputs.
  • Preloaded Data: Comes with EnPro’s actual financial figures for swift evaluations.
  • Relied Upon by Experts: Favored by analysts and investors for making strategic choices.

Who Should Use This Product?

  • Investors: Accurately estimate EnPro Industries' fair value before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to EnPro Industries (NPO).
  • Consultants: Quickly adapt the template for valuation reports tailored to EnPro Industries (NPO) clients.
  • Entrepreneurs: Gain insights into financial modeling practices employed by leading companies like EnPro Industries (NPO).
  • Educators: Use it as a teaching tool to illustrate valuation methodologies applicable to EnPro Industries (NPO).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled EnPro Industries historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for EnPro Industries, Inc. (NPO).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.