Stantec Inc. (STN) DCF Valuation

Stantec Inc. (STN) 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

Stantec Inc. (STN) 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:

Discover the true potential of Stantec Inc. (STN) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and assess how changes influence Stantec Inc. (STN) valuation – all within one convenient Excel template.


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 3,351.1 3,283.7 3,177.2 3,941.1 3,517.0 3,587.5 3,659.5 3,733.0 3,807.9 3,884.3
Revenue Growth, % 0 -2.01 -3.24 24.04 -10.76 2.01 2.01 2.01 2.01 2.01
EBITDA 396.3 341.2 363.3 470.3 564.7 442.3 451.2 460.2 469.5 478.9
EBITDA, % 11.83 10.39 11.44 11.93 16.06 12.33 12.33 12.33 12.33 12.33
Depreciation 167.2 158.8 154.0 196.8 196.9 181.3 184.9 188.6 192.4 196.3
Depreciation, % 4.99 4.84 4.85 4.99 5.6 5.05 5.05 5.05 5.05 5.05
EBIT 229.1 182.4 209.4 273.5 367.9 261.0 266.3 271.6 277.1 282.6
EBIT, % 6.84 5.55 6.59 6.94 10.46 7.28 7.28 7.28 7.28 7.28
Total Cash 155.2 197.8 134.6 103.0 256.0 177.8 181.4 185.0 188.7 192.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 899.4 828.9 972.7 1,201.5 1,200.1
Account Receivables, % 26.84 25.24 30.62 30.49 34.12
Inventories 29.8 30.5 31.8 33.7 -11.0 24.1 24.6 25.1 25.6 26.1
Inventories, % 0.8887 0.9281 1 0.85606 -0.31187 0.67234 0.67234 0.67234 0.67234 0.67234
Accounts Payable 156.5 151.1 147.9 208.7 244.3 187.8 191.5 195.4 199.3 203.3
Accounts Payable, % 4.67 4.6 4.66 5.29 6.95 5.23 5.23 5.23 5.23 5.23
Capital Expenditure -41.9 -23.7 -35.1 -52.0 -69.8 -45.8 -46.7 -47.7 -48.6 -49.6
Capital Expenditure, % -1.25 -0.72303 -1.11 -1.32 -1.99 -1.28 -1.28 -1.28 -1.28 -1.28
Tax Rate, % 22.47 22.47 22.47 22.47 22.47 22.47 22.47 22.47 22.47 22.47
EBITAT 167.7 144.0 159.8 207.8 285.2 199.4 203.4 207.5 211.7 215.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -479.5 343.4 130.4 182.7 493.9 386.4 323.7 330.2 336.8 343.6
WACC, % 7.83 7.87 7.85 7.85 7.86 7.85 7.85 7.85 7.85 7.85
PV UFCF
SUM PV UFCF 1,384.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 350
Terminal Value 5,989
Present Terminal Value 4,104
Enterprise Value 5,489
Net Debt 957
Equity Value 4,531
Diluted Shares Outstanding, MM 111
Equity Value Per Share 40.74

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Stantec Inc.’s (STN) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Customizable Financial Metrics: Adjust essential inputs such as project revenue, profit margins, and operational costs.
  • Instant DCF Valuation: Automatically computes intrinsic value, net present value (NPV), and additional financial metrics.
  • High-Precision Accuracy: Leverages Stantec Inc.'s (STN) actual financial data for credible valuation results.
  • Effortless Scenario Testing: Easily evaluate various assumptions and analyze their impacts on outcomes.
  • Efficiency Booster: Remove the necessity of constructing intricate valuation models from the ground up.

How It Works

  • Download: Get the pre-prepared Excel file featuring Stantec Inc.'s (STN) financial data.
  • Customize: Modify projections such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare the results.
  • Make Decisions: Utilize the valuation findings to inform your investment strategy.

Why Choose Stantec Inc. (STN) Calculator?

  • Accuracy: Utilizes real Stantec financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and test different inputs.
  • Time-Saving: Avoid the complexities of creating a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and attention to detail expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Assess Stantec Inc.'s (STN) valuation prior to making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Understand the valuation approaches of established firms like Stantec Inc. (STN).
  • Consultants: Provide detailed valuation analyses and reports for clients.
  • Students and Educators: Utilize current data to learn and teach valuation strategies effectively.

What the Template Contains

  • Pre-Filled DCF Model: Stantec Inc.’s (STN) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Stantec Inc.’s (STN) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.