Woodward, Inc. (WWD) DCF Valuation

Woodward, Inc. (WWD) 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

Woodward, Inc. (WWD) 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:

Explore the financial future of Woodward, Inc. (WWD) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to determine the intrinsic value of Woodward, Inc. (WWD) and enhance your investment strategy.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 2,495.7 2,245.8 2,382.8 2,914.6 3,324.2 3,594.0 3,885.7 4,201.0 4,542.0 4,910.6
Revenue Growth, % 0 -10.01 6.1 22.32 14.06 8.12 8.12 8.12 8.12 8.12
EBITDA 424.7 285.1 231.0 443.3 618.1 526.3 569.0 615.1 665.1 719.0
EBITDA, % 17.02 12.69 9.7 15.21 18.59 14.64 14.64 14.64 14.64 14.64
Depreciation 131.2 129.5 120.6 119.7 116.2 170.3 184.1 199.0 215.2 232.6
Depreciation, % 5.26 5.77 5.06 4.11 3.49 4.74 4.74 4.74 4.74 4.74
EBIT 293.6 155.6 110.4 323.6 501.9 356.0 384.9 416.1 449.9 486.4
EBIT, % 11.76 6.93 4.63 11.1 15.1 9.9 9.9 9.9 9.9 9.9
Total Cash 153.3 448.5 107.8 137.4 282.3 315.1 340.7 368.4 398.3 430.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 566.9 535.1 615.1 764.0 770.1
Account Receivables, % 22.71 23.83 25.82 26.21 23.17
Inventories 437.9 420.0 514.3 517.8 609.1 675.1 729.9 789.1 853.2 922.4
Inventories, % 17.55 18.7 21.58 17.77 18.32 18.78 18.78 18.78 18.78 18.78
Accounts Payable 134.2 170.9 230.5 234.3 287.5 282.9 305.8 330.6 357.5 386.5
Accounts Payable, % 5.38 7.61 9.67 8.04 8.65 7.87 7.87 7.87 7.87 7.87
Capital Expenditure -47.1 -37.7 -52.9 -76.5 -96.3 -81.3 -87.9 -95.0 -102.7 -111.0
Capital Expenditure, % -1.89 -1.68 -2.22 -2.62 -2.9 -2.26 -2.26 -2.26 -2.26 -2.26
Tax Rate, % 17.84 17.84 17.84 17.84 17.84 17.84 17.84 17.84 17.84 17.84
EBITAT 250.4 132.1 94.8 272.7 412.4 300.8 325.2 351.6 380.1 411.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -536.1 310.3 47.9 167.3 388.1 214.2 318.6 344.5 372.4 402.6
WACC, % 11.03 11.03 11.03 11.03 11.02 11.03 11.03 11.03 11.03 11.03
PV UFCF
SUM PV UFCF 1,186.8
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 419
Terminal Value 5,959
Present Terminal Value 3,532
Enterprise Value 4,719
Net Debt 20
Equity Value 4,699
Diluted Shares Outstanding, MM 62
Equity Value Per Share 75.68

What You Will Get

  • Real WWD 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 Woodward’s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive Woodward Financials: Gain access to precise pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells for WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help you visualize your valuation outcomes.
  • Suitable for All Skill Levels: A straightforward, intuitive layout designed for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for Woodward, Inc. (WWD).
  2. Step 2: Review the pre-filled data for Woodward, Inc. (WWD) including historical and projected figures.
  3. Step 3: Modify the key assumptions (highlighted in yellow) based on your insights.
  4. Step 4: Observe the automatic recalculations reflecting Woodward, Inc.'s (WWD) intrinsic value.
  5. Step 5: Utilize the results for your investment strategies or financial reporting.

Why Choose Woodward, Inc. (WWD)?

  • Time Efficiency: Quickly access comprehensive solutions without starting from scratch.
  • Enhanced Accuracy: Dependable data and calculations minimize valuation discrepancies.
  • Fully Adaptable: Customize the tools to align with your specific assumptions and forecasts.
  • User-Friendly: Intuitive visuals and outputs simplify the analysis process.
  • Endorsed by Professionals: Crafted for experts who prioritize precision and functionality.

Who Should Use Woodward, Inc. (WWD)?

  • Engineering Students: Explore advanced engineering principles and apply them to real-world scenarios.
  • Researchers: Utilize Woodward's technologies in your studies or academic projects.
  • Manufacturers: Assess and enhance your production processes using insights from Woodward's innovations.
  • Industry Analysts: Analyze market trends and evaluate Woodward's performance with comprehensive data tools.
  • Business Leaders: Understand how leading companies like Woodward are shaping the future of their industries.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
  • Real-World Data: Woodward, Inc.'s (WWD) historical and projected financials preloaded for 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 providing clear, actionable results.

No products were found matching.