Standard Motor Products, Inc. (SMP) 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
Standard Motor Products, Inc. (SMP) Bundle
Enhance your investment choices with the (SMP) DCF Calculator! Explore genuine Standard Motor Products financials, adjust growth predictions and expenses, and instantly observe how modifications influence the intrinsic value of (SMP).
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 | 1,137.9 | 1,128.6 | 1,298.8 | 1,371.8 | 1,358.3 | 1,422.4 | 1,489.6 | 1,560.0 | 1,633.7 | 1,710.9 |
| Revenue Growth, % | 0 | -0.81948 | 15.08 | 5.62 | -0.98723 | 4.72 | 4.72 | 4.72 | 4.72 | 4.72 |
| EBITDA | 122.9 | 136.0 | 159.7 | 137.2 | 121.7 | 153.9 | 161.2 | 168.8 | 176.8 | 185.2 |
| EBITDA, % | 10.8 | 12.05 | 12.3 | 10 | 8.96 | 10.82 | 10.82 | 10.82 | 10.82 | 10.82 |
| Depreciation | 25.8 | 26.3 | 27.2 | 28.3 | 29.0 | 31.0 | 32.5 | 34.0 | 35.6 | 37.3 |
| Depreciation, % | 2.27 | 2.33 | 2.1 | 2.06 | 2.14 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 |
| EBIT | 97.1 | 109.7 | 132.5 | 108.9 | 92.6 | 122.9 | 128.7 | 134.8 | 141.2 | 147.9 |
| EBIT, % | 8.53 | 9.72 | 10.2 | 7.94 | 6.82 | 8.64 | 8.64 | 8.64 | 8.64 | 8.64 |
| Total Cash | 10.4 | 19.5 | 21.8 | 21.2 | 32.5 | 23.5 | 24.6 | 25.7 | 27.0 | 28.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 126.6 | 198.0 | 180.6 | 167.6 | 160.3 | 189.5 | 198.4 | 207.8 | 217.6 | 227.9 |
| Account Receivables, % | 11.13 | 17.55 | 13.91 | 12.22 | 11.8 | 13.32 | 13.32 | 13.32 | 13.32 | 13.32 |
| Inventories | 387.9 | 365.1 | 491.0 | 548.4 | 525.3 | 520.3 | 544.9 | 570.7 | 597.6 | 625.9 |
| Inventories, % | 34.09 | 32.35 | 37.81 | 39.98 | 38.68 | 36.58 | 36.58 | 36.58 | 36.58 | 36.58 |
| Accounts Payable | 92.5 | 100.0 | 137.2 | 89.2 | 107.5 | 119.4 | 125.0 | 131.0 | 137.1 | 143.6 |
| Accounts Payable, % | 8.13 | 8.86 | 10.56 | 6.51 | 7.91 | 8.39 | 8.39 | 8.39 | 8.39 | 8.39 |
| Capital Expenditure | -16.2 | -17.8 | -25.9 | -26.0 | -28.6 | -25.6 | -26.8 | -28.1 | -29.4 | -30.8 |
| Capital Expenditure, % | -1.42 | -1.58 | -1.99 | -1.89 | -2.11 | -1.8 | -1.8 | -1.8 | -1.8 | -1.8 |
| Tax Rate, % | 58.21 | 58.21 | 58.21 | 58.21 | 58.21 | 58.21 | 58.21 | 58.21 | 58.21 | 58.21 |
| EBITAT | 61.3 | 82.2 | 92.3 | 61.3 | 38.7 | 75.2 | 78.7 | 82.4 | 86.3 | 90.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -351.2 | 49.6 | 22.4 | -28.7 | 87.8 | 68.3 | 56.5 | 59.2 | 62.0 | 64.9 |
| WACC, % | 5.96 | 6.13 | 6.06 | 5.87 | 5.66 | 5.94 | 5.94 | 5.94 | 5.94 | 5.94 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 262.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 66 | |||||||||
| Terminal Value | 1,682 | |||||||||
| Present Terminal Value | 1,261 | |||||||||
| Enterprise Value | 1,523 | |||||||||
| Net Debt | 213 | |||||||||
| Equity Value | 1,310 | |||||||||
| Diluted Shares Outstanding, MM | 22 | |||||||||
| Equity Value Per Share | 59.13 |
What You Will Get
- Real SMP Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Automatic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess Standard Motor Products, Inc.'s future performance.
- Clear and Intuitive Design: Designed for professionals while remaining user-friendly for newcomers.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Standard Motor Products, Inc. (SMP).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to SMP.
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit SMP's financial outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Standard Motor Products, Inc. (SMP).
- Dynamic Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of SMP.
How It Works
- Download the Template: Gain immediate access to the Excel-based SMP DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other key factors.
- Instant Calculations: The model automatically recalculates Standard Motor Products' intrinsic value.
- Test Scenarios: Experiment with various assumptions to see how they affect potential valuation outcomes.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis decisions.
Why Choose This Calculator for Standard Motor Products, Inc. (SMP)?
- Accurate Data: Up-to-date Standard Motor Products financials provide trustworthy valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Pre-configured calculations remove the hassle of starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the automotive sector.
- User-Friendly: Simple design and clear step-by-step guidance make it accessible for everyone.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Standard Motor Products, Inc. (SMP) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Standard Motor Products, Inc. (SMP).
- Consultants: Deliver professional valuation insights regarding Standard Motor Products, Inc. (SMP) to clients quickly and accurately.
- Business Owners: Understand how companies like Standard Motor Products, Inc. (SMP) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Standard Motor Products, Inc. (SMP).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Standard Motor Products, Inc. (SMP).
- Real-World Data: Standard Motor Products’ historical and projected financials preloaded for in-depth 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.