nVent Electric plc (NVT) 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
nVent Electric plc (NVT) Bundle
Whether you're an investor or analyst, this nVent Electric plc (NVT) DCF Calculator is your essential tool for accurate valuation. Equipped with real data from nVent Electric plc, you can adjust forecasts and instantly observe the effects.
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 | 2,204.0 | 1,998.6 | 2,462.0 | 2,909.0 | 3,263.6 | 3,624.3 | 4,024.9 | 4,469.8 | 4,963.9 | 5,512.5 |
| Revenue Growth, % | 0 | -9.32 | 23.19 | 18.16 | 12.19 | 11.05 | 11.05 | 11.05 | 11.05 | 11.05 |
| EBITDA | 398.9 | 370.9 | 484.6 | 618.0 | 720.3 | 722.4 | 802.2 | 890.9 | 989.4 | 1,098.7 |
| EBITDA, % | 18.1 | 18.56 | 19.68 | 21.24 | 22.07 | 19.93 | 19.93 | 19.93 | 19.93 | 19.93 |
| Depreciation | 96.8 | 102.6 | 108.4 | 114.2 | 141.4 | 160.8 | 178.6 | 198.3 | 220.3 | 244.6 |
| Depreciation, % | 4.39 | 5.13 | 4.4 | 3.93 | 4.33 | 4.44 | 4.44 | 4.44 | 4.44 | 4.44 |
| EBIT | 302.1 | 268.3 | 376.2 | 503.8 | 578.9 | 561.5 | 623.6 | 692.5 | 769.1 | 854.1 |
| EBIT, % | 13.71 | 13.42 | 15.28 | 17.32 | 17.74 | 15.49 | 15.49 | 15.49 | 15.49 | 15.49 |
| Total Cash | 106.4 | 122.5 | 49.5 | 297.5 | 185.1 | 209.2 | 232.4 | 258.1 | 286.6 | 318.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 403.7 | 359.4 | 487.0 | 518.1 | 633.6 | 676.3 | 751.1 | 834.1 | 926.3 | 1,028.7 |
| Account Receivables, % | 18.32 | 17.98 | 19.78 | 17.81 | 19.41 | 18.66 | 18.66 | 18.66 | 18.66 | 18.66 |
| Inventories | 244.7 | 235.2 | 321.9 | 346.7 | 441.3 | 445.0 | 494.1 | 548.8 | 609.4 | 676.8 |
| Inventories, % | 11.1 | 11.77 | 13.07 | 11.92 | 13.52 | 12.28 | 12.28 | 12.28 | 12.28 | 12.28 |
| Accounts Payable | 187.1 | 171.1 | 261.0 | 252.1 | 275.7 | 324.5 | 360.4 | 400.2 | 444.4 | 493.5 |
| Accounts Payable, % | 8.49 | 8.56 | 10.6 | 8.67 | 8.45 | 8.95 | 8.95 | 8.95 | 8.95 | 8.95 |
| Capital Expenditure | -38.8 | -40.0 | -39.5 | -45.9 | -71.0 | -66.1 | -73.4 | -81.5 | -90.5 | -100.5 |
| Capital Expenditure, % | -1.76 | -2 | -1.6 | -1.58 | -2.18 | -1.82 | -1.82 | -1.82 | -1.82 | -1.82 |
| Tax Rate, % | -13.53 | -13.53 | -13.53 | -13.53 | -13.53 | -13.53 | -13.53 | -13.53 | -13.53 | -13.53 |
| EBITAT | 261.4 | 1,333.0 | 320.1 | 426.2 | 657.2 | 512.4 | 569.0 | 631.9 | 701.7 | 779.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -141.9 | 1,433.4 | 264.6 | 429.7 | 541.1 | 609.5 | 586.1 | 650.9 | 722.8 | 802.7 |
| WACC, % | 9.43 | 9.52 | 9.43 | 9.42 | 9.52 | 9.46 | 9.46 | 9.46 | 9.46 | 9.46 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,556.4 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 831 | |||||||||
| Terminal Value | 13,932 | |||||||||
| Present Terminal Value | 8,865 | |||||||||
| Enterprise Value | 11,421 | |||||||||
| Net Debt | 1,720 | |||||||||
| Equity Value | 9,701 | |||||||||
| Diluted Shares Outstanding, MM | 168 | |||||||||
| Equity Value Per Share | 57.68 |
What You Will Get
- Real NVT Financial Data: Pre-filled with nVent Electric's historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See nVent Electric's intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Accurate nVent Electric Financials: Gain access to reliable pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: 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: User-friendly charts and summaries to effectively visualize your valuation outcomes.
- Suitable for All Skill Levels: A straightforward, intuitive layout designed for investors, CFOs, and consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based nVent Electric plc (NVT) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional factors.
- Instant Calculations: The model will automatically refresh nVent Electric's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis.
Why Choose nVent Electric plc (NVT) Calculator?
- Save Time: Skip the hassle of building a DCF model from the ground up – it's ready for immediate use.
- Enhance Accuracy: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs facilitate easy analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize both precision and functionality.
Who Should Use This Product?
- Investors: Accurately assess nVent Electric plc’s (NVT) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Efficiently customize the template for valuation reports tailored to clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies.
- Educators: Implement it as a teaching resource to illustrate valuation methodologies.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled nVent Electric plc (NVT) 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 nVent Electric plc (NVT).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.