SPX Technologies, Inc. (SPXC) DCF Valuation

SPX Technologies, Inc. (SPXC) 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

SPX Technologies, Inc. (SPXC) 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:

Enhance your SPX Technologies, Inc. (SPXC) valuation analysis with our cutting-edge DCF Calculator! Loaded with real SPXC data, this Excel template enables you to adjust forecasts and assumptions for an accurate calculation of SPX Technologies, 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 1,525.4 1,559.5 1,219.5 1,460.9 1,741.2 1,825.7 1,914.3 2,007.3 2,104.7 2,206.8
Revenue Growth, % 0 2.24 -21.8 19.79 19.19 4.85 4.85 4.85 4.85 4.85
EBITDA 139.5 132.0 125.5 82.8 286.0 182.5 191.4 200.7 210.4 220.7
EBITDA, % 9.15 8.46 10.29 5.67 16.43 10 10 10 10 10
Depreciation 34.2 31.9 42.3 46.4 63.2 53.2 55.8 58.5 61.3 64.3
Depreciation, % 2.24 2.05 3.47 3.18 3.63 2.91 2.91 2.91 2.91 2.91
EBIT 105.3 100.1 83.2 36.4 222.8 129.4 135.7 142.2 149.1 156.4
EBIT, % 6.9 6.42 6.82 2.49 12.8 7.09 7.09 7.09 7.09 7.09
Total Cash 54.7 68.3 388.2 147.8 99.4 203.1 213.0 223.3 234.1 245.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 327.9 243.3 252.3 287.4 296.4
Account Receivables, % 21.5 15.6 20.69 19.67 17.02
Inventories 154.9 162.0 189.8 244.0 276.7 250.9 263.0 275.8 289.2 303.2
Inventories, % 10.15 10.39 15.56 16.7 15.89 13.74 13.74 13.74 13.74 13.74
Accounts Payable 141.2 102.1 119.6 124.5 118.7 149.5 156.8 164.4 172.4 180.7
Accounts Payable, % 9.26 6.55 9.81 8.52 6.82 8.19 8.19 8.19 8.19 8.19
Capital Expenditure -17.8 -21.5 -9.6 -15.9 -23.9 -21.2 -22.2 -23.3 -24.4 -25.6
Capital Expenditure, % -1.17 -1.38 -0.78721 -1.09 -1.37 -1.16 -1.16 -1.16 -1.16 -1.16
Tax Rate, % 51.74 51.74 51.74 51.74 51.74 51.74 51.74 51.74 51.74 51.74
EBITAT 89.7 85.1 70.2 26.6 107.5 97.3 102.0 106.9 112.1 117.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -235.5 133.9 83.6 -27.3 99.3 137.4 113.9 119.4 125.2 131.3
WACC, % 9.76 9.76 9.76 9.72 9.63 9.73 9.73 9.73 9.73 9.73
PV UFCF
SUM PV UFCF 479.1
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 137
Terminal Value 2,385
Present Terminal Value 1,500
Enterprise Value 1,979
Net Debt 459
Equity Value 1,520
Diluted Shares Outstanding, MM 47
Equity Value Per Share 32.61

What You Will Get

  • Real SPXC Financial Data: Pre-filled with SPX Technologies’ historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See SPX Technologies’ 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

  • Customizable Performance Metrics: Adjust essential inputs such as revenue growth, operating margins, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • High-Precision Accuracy: Leverages SPX Technologies' real-world financial data for credible valuation results.
  • Effortless Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file for SPX Technologies, Inc. (SPXC).
  2. Step 2: Review SPX's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update in real-time as you adjust assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment strategies.

Why Choose SPX Technologies, Inc. (SPXC)?

  • Save Time: Utilize our pre-built models to streamline your analysis without starting from scratch.
  • Enhance Accuracy: Our robust data and proven formulas minimize valuation errors.
  • Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
  • User-Friendly: Intuitive charts and outputs simplify the interpretation of results.
  • Endorsed by Professionals: Crafted for experts who prioritize accuracy and efficiency.

Who Should Use This Product?

  • Investors: Accurately assess SPX Technologies, Inc.’s (SPXC) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to SPXC.
  • Consultants: Easily customize the template for valuation reports tailored to SPX Technologies, Inc. (SPXC) clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies like SPXC.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to SPX Technologies, Inc. (SPXC).

What the Template Contains

  • Pre-Filled Data: Includes SPX Technologies, Inc.'s (SPXC) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze SPX Technologies, Inc.'s (SPXC) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.