Piper Sandler Companies (PIPR) 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
Piper Sandler Companies (PIPR) Bundle
Engineered for accuracy, our (PIPR) DCF Calculator empowers you to assess Piper Sandler Companies' valuation using real-world financial data, offering complete flexibility to modify all essential parameters for enhanced 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 | 798.6 | 1,181.2 | 1,971.6 | 1,373.6 | 1,348.0 | 1,626.4 | 1,962.4 | 2,367.9 | 2,857.0 | 3,447.3 |
| Revenue Growth, % | 0 | 47.92 | 66.91 | -30.33 | -1.86 | 20.66 | 20.66 | 20.66 | 20.66 | 20.66 |
| EBITDA | 94.4 | .0 | 330.4 | 326.5 | .0 | 170.3 | 205.5 | 247.9 | 299.1 | 360.9 |
| EBITDA, % | 11.82 | 0 | 16.76 | 23.77 | 0 | 10.47 | 10.47 | 10.47 | 10.47 | 10.47 |
| Depreciation | 711.5 | 1,162.2 | 1,584.3 | 1,276.3 | .0 | 1,173.5 | 1,416.0 | 1,708.5 | 2,061.4 | 2,487.3 |
| Depreciation, % | 89.1 | 98.39 | 80.36 | 92.92 | 0 | 72.15 | 72.15 | 72.15 | 72.15 | 72.15 |
| EBIT | -617.1 | -1,162.2 | -1,254.0 | -949.8 | .0 | -1,003.2 | -1,210.5 | -1,460.6 | -1,762.3 | -2,126.4 |
| EBIT, % | -77.28 | -98.39 | -63.6 | -69.15 | 0 | -61.68 | -61.68 | -61.68 | -61.68 | -61.68 |
| Total Cash | 250.0 | 507.9 | 971.0 | 365.6 | 383.1 | 581.0 | 701.0 | 845.8 | 1,020.5 | 1,231.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 307.3 | 261.8 | 305.5 | .0 | 245.7 | 307.0 | 370.4 | 446.9 | 539.3 | 650.7 |
| Account Receivables, % | 38.48 | 22.16 | 15.5 | 0 | 18.23 | 18.87 | 18.87 | 18.87 | 18.87 | 18.87 |
| Inventories | 434.1 | 270.8 | 230.4 | 282.5 | .0 | 356.3 | 429.9 | 518.8 | 625.9 | 755.2 |
| Inventories, % | 54.36 | 22.93 | 11.69 | 20.57 | 0 | 21.91 | 21.91 | 21.91 | 21.91 | 21.91 |
| Accounts Payable | 7.5 | 18.6 | 13.2 | 4.6 | 1.0 | 11.7 | 14.1 | 17.0 | 20.5 | 24.8 |
| Accounts Payable, % | 0.94095 | 1.57 | 0.67189 | 0.33649 | 0.07262789 | 0.71917 | 0.71917 | 0.71917 | 0.71917 | 0.71917 |
| Capital Expenditure | -6.5 | -17.6 | -20.6 | -30.6 | -10.1 | -20.6 | -24.8 | -29.9 | -36.1 | -43.6 |
| Capital Expenditure, % | -0.81597 | -1.49 | -1.04 | -2.23 | -0.74564 | -1.26 | -1.26 | -1.26 | -1.26 | -1.26 |
| Tax Rate, % | 30.26 | 30.26 | 30.26 | 30.26 | 30.26 | 30.26 | 30.26 | 30.26 | 30.26 | 30.26 |
| EBITAT | -579.4 | -686.7 | -791.0 | -782.3 | .0 | -738.7 | -891.3 | -1,075.5 | -1,297.7 | -1,565.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -608.3 | 677.7 | 764.1 | 708.2 | 23.1 | 7.3 | 365.2 | 440.6 | 531.7 | 641.5 |
| WACC, % | 10.93 | 10.86 | 10.87 | 10.91 | 10.88 | 10.89 | 10.89 | 10.89 | 10.89 | 10.89 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,361.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 654 | |||||||||
| Terminal Value | 7,360 | |||||||||
| Present Terminal Value | 4,390 | |||||||||
| Enterprise Value | 5,750 | |||||||||
| Net Debt | -259 | |||||||||
| Equity Value | 6,010 | |||||||||
| Diluted Shares Outstanding, MM | 17 | |||||||||
| Equity Value Per Share | 348.92 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled financial data for Piper Sandler Companies (PIPR).
- Accurate Market Data: Historical performance metrics and forward-looking projections (highlighted in the yellow cells).
- Adjustable Forecasts: Modify key assumptions such as revenue growth, EBITDA margin, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Piper Sandler's valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for simplicity and ease of navigation, complete with step-by-step guidance.
Key Features
- 🔍 Real-Life PIPR Financials: Pre-filled historical and projected data for Piper Sandler Companies (PIPR).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Piper Sandler’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Piper Sandler’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Piper Sandler Companies (PIPR) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Piper Sandler Companies (PIPR)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose Piper Sandler's Services?
- Comprehensive Solutions: Offers a wide range of investment banking, research, and asset management services in one place.
- Tailored Strategies: Customize financial strategies to meet specific client needs and market conditions.
- In-Depth Analysis: Provides detailed market insights and analytics to inform investment decisions.
- Reliable Data: Utilizes extensive historical and projected data for informed decision-making.
- Industry Expertise: Trusted by investors, corporations, and institutions for expert financial guidance.
Who Should Use Piper Sandler Companies (PIPR)?
- Investors: Gain insights and make informed decisions with expert analysis from Piper Sandler.
- Financial Analysts: Utilize comprehensive research reports that streamline your analysis process.
- Consultants: Leverage Piper Sandler's resources to enhance client presentations and strategic recommendations.
- Finance Enthusiasts: Explore a wealth of market knowledge and deepen your understanding of investment strategies.
- Educators and Students: Access valuable materials and case studies to enrich finance education.
What the Piper Sandler Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Piper Sandler Companies (PIPR).
- Real-World Data: Piper Sandler’s historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.