Gibraltar Industries, Inc. (ROCK) DCF Valuation

Gibraltar Industries, Inc. (ROCK) 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

Gibraltar Industries, Inc. (ROCK) 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:

Designed for accuracy, our (ROCK) DCF Calculator enables you to evaluate Gibraltar Industries, Inc. valuation using real-world financial data while offering complete flexibility to modify all essential parameters for improved 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 1,047.4 1,032.6 1,339.8 1,390.0 1,377.7 1,485.2 1,601.0 1,725.9 1,860.5 2,005.6
Revenue Growth, % 0 -1.42 29.75 3.75 -0.87988 7.8 7.8 7.8 7.8 7.8
EBITDA 105.5 129.4 146.1 141.7 179.4 168.5 181.6 195.8 211.1 227.5
EBITDA, % 10.08 12.53 10.91 10.19 13.02 11.35 11.35 11.35 11.35 11.35
Depreciation 17.6 20.9 32.0 26.2 27.4 29.6 31.9 34.4 37.1 39.9
Depreciation, % 1.68 2.03 2.39 1.88 1.99 1.99 1.99 1.99 1.99 1.99
EBIT 88.0 108.5 114.2 115.5 152.0 138.9 149.8 161.4 174.0 187.6
EBIT, % 8.4 10.5 8.52 8.31 11.03 9.35 9.35 9.35 9.35 9.35
Total Cash 191.4 32.1 12.8 17.6 99.4 91.5 98.7 106.4 114.7 123.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 133.9 198.0 236.4 217.2 224.6
Account Receivables, % 12.78 19.17 17.65 15.62 16.3
Inventories 78.5 98.3 176.2 170.4 120.5 152.0 163.8 176.6 190.4 205.2
Inventories, % 7.49 9.52 13.15 12.26 8.75 10.23 10.23 10.23 10.23 10.23
Accounts Payable 72.6 134.7 172.3 106.6 92.1 140.2 151.1 162.9 175.6 189.3
Accounts Payable, % 6.93 13.05 12.86 7.67 6.69 9.44 9.44 9.44 9.44 9.44
Capital Expenditure -11.2 -13.1 -17.7 -20.1 -13.9 -18.1 -19.6 -21.1 -22.7 -24.5
Capital Expenditure, % -1.07 -1.27 -1.32 -1.44 -1.01 -1.22 -1.22 -1.22 -1.22 -1.22
Tax Rate, % 25.81 25.81 25.81 25.81 25.81 25.81 25.81 25.81 25.81 25.81
EBITAT 67.6 65.0 86.7 85.4 112.8 100.2 108.1 116.5 125.6 135.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -65.8 51.0 22.2 50.9 154.2 110.6 100.6 108.4 116.9 126.0
WACC, % 9.7 9.67 9.7 9.7 9.7 9.69 9.69 9.69 9.69 9.69
PV UFCF
SUM PV UFCF 426.6
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 130
Terminal Value 1,939
Present Terminal Value 1,221
Enterprise Value 1,647
Net Debt -53
Equity Value 1,700
Diluted Shares Outstanding, MM 31
Equity Value Per Share 55.23

What You Will Get

  • Real ROCK Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Gibraltar’s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

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

How It Works

  1. Download the Template: Gain immediate access to the Excel-based Gibraltar Industries, Inc. (ROCK) DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other key metrics.
  3. Instant Calculations: The model will automatically refresh to reflect Gibraltar's intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial strategy.

Why Choose This Calculator for Gibraltar Industries, Inc. (ROCK)?

  • Precision: Utilizes real Gibraltar Industries financial data for enhanced accuracy.
  • Versatility: Built for users to easily test and adjust inputs as needed.
  • Efficiency: Avoid the complexities of creating a DCF model from the ground up.
  • Expert Quality: Crafted with the precision and usability expected at the CFO level.
  • Intuitive Design: Simple to navigate, even for those lacking advanced financial modeling skills.

Who Should Use This Product?

  • Investors: Assess Gibraltar Industries, Inc. (ROCK)'s valuation prior to making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and evaluate financial projections for Gibraltar Industries, Inc. (ROCK).
  • Startup Founders: Discover the valuation strategies used by established companies like Gibraltar Industries, Inc. (ROCK).
  • Consultants: Create comprehensive valuation reports for clients involving Gibraltar Industries, Inc. (ROCK).
  • Students and Educators: Utilize real-time data to learn and instruct on valuation practices related to Gibraltar Industries, Inc. (ROCK).

What the Template Contains

  • Historical Data: Includes Gibraltar Industries’ past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Gibraltar Industries’ intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Gibraltar Industries’ financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.