Zebra Technologies Corporation (ZBRA) 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
Zebra Technologies Corporation (ZBRA) Bundle
Gain insight into your Zebra Technologies Corporation (ZBRA) valuation analysis with our state-of-the-art DCF Calculator! This Excel template comes preloaded with real (ZBRA) data, enabling you to adjust forecasts and assumptions to accurately calculate the intrinsic value of Zebra Technologies Corporation.
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 | 4,485.0 | 4,448.0 | 5,627.0 | 5,781.0 | 4,584.0 | 4,672.4 | 4,762.5 | 4,854.3 | 4,947.9 | 5,043.3 |
| Revenue Growth, % | 0 | -0.82497 | 26.51 | 2.74 | -20.71 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 |
| EBITDA | 843.0 | 736.0 | 1,173.0 | 1,140.0 | 652.0 | 842.3 | 858.5 | 875.1 | 891.9 | 909.1 |
| EBITDA, % | 18.8 | 16.55 | 20.85 | 19.72 | 14.22 | 18.03 | 18.03 | 18.03 | 18.03 | 18.03 |
| Depreciation | 175.0 | 146.0 | 187.0 | 204.0 | 176.0 | 167.0 | 170.3 | 173.5 | 176.9 | 180.3 |
| Depreciation, % | 3.9 | 3.28 | 3.32 | 3.53 | 3.84 | 3.58 | 3.58 | 3.58 | 3.58 | 3.58 |
| EBIT | 668.0 | 590.0 | 986.0 | 936.0 | 476.0 | 675.2 | 688.2 | 701.5 | 715.0 | 728.8 |
| EBIT, % | 14.89 | 13.26 | 17.52 | 16.19 | 10.38 | 14.45 | 14.45 | 14.45 | 14.45 | 14.45 |
| Total Cash | 30.0 | 168.0 | 332.0 | 105.0 | 137.0 | 141.6 | 144.3 | 147.1 | 149.9 | 152.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 645.0 | 524.0 | 760.0 | 794.0 | 584.0 | 618.1 | 630.0 | 642.2 | 654.5 | 667.2 |
| Account Receivables, % | 14.38 | 11.78 | 13.51 | 13.73 | 12.74 | 13.23 | 13.23 | 13.23 | 13.23 | 13.23 |
| Inventories | 474.0 | 511.0 | 491.0 | 860.0 | 804.0 | 590.6 | 602.0 | 613.6 | 625.4 | 637.5 |
| Inventories, % | 10.57 | 11.49 | 8.73 | 14.88 | 17.54 | 12.64 | 12.64 | 12.64 | 12.64 | 12.64 |
| Accounts Payable | 552.0 | 601.0 | 700.0 | 811.0 | 456.0 | 581.6 | 592.8 | 604.2 | 615.9 | 627.7 |
| Accounts Payable, % | 12.31 | 13.51 | 12.44 | 14.03 | 9.95 | 12.45 | 12.45 | 12.45 | 12.45 | 12.45 |
| Capital Expenditure | -61.0 | -67.0 | -59.0 | -75.0 | -87.0 | -66.4 | -67.7 | -69.0 | -70.4 | -71.7 |
| Capital Expenditure, % | -1.36 | -1.51 | -1.05 | -1.3 | -1.9 | -1.42 | -1.42 | -1.42 | -1.42 | -1.42 |
| Tax Rate, % | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 |
| EBITAT | 607.7 | 531.0 | 852.6 | 796.6 | 421.8 | 595.8 | 607.3 | 619.0 | 630.9 | 643.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 154.7 | 743.0 | 863.6 | 633.6 | 421.8 | 1,001.3 | 697.7 | 711.2 | 724.9 | 738.8 |
| WACC, % | 11.44 | 11.44 | 11.42 | 11.41 | 11.43 | 11.43 | 11.43 | 11.43 | 11.43 | 11.43 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,875.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 768 | |||||||||
| Terminal Value | 10,347 | |||||||||
| Present Terminal Value | 6,024 | |||||||||
| Enterprise Value | 8,898 | |||||||||
| Net Debt | 2,277 | |||||||||
| Equity Value | 6,621 | |||||||||
| Diluted Shares Outstanding, MM | 52 | |||||||||
| Equity Value Per Share | 128.05 |
What You Will Receive
- Pre-Filled Financial Model: Zebra Technologies’ actual data facilitates accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
- Instant Calculations: Automatic updates allow you to view results in real-time as you make adjustments.
- Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for comprehensive forecasts.
Key Features
- Customizable Financial Metrics: Adjust essential parameters such as revenue projections, profit margins, and investment outlays.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
- High-Precision Accuracy: Leverages Zebra Technologies' actual financial data for credible valuation results.
- Effortless Scenario Analysis: Evaluate various scenarios and easily compare results.
- Efficiency Booster: Streamline the valuation process without the hassle of constructing intricate models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based ZBRA DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other key metrics.
- Instant Calculations: The model will automatically recalculate Zebra Technologies' intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis decisions.
Why Choose This Calculator for Zebra Technologies Corporation (ZBRA)?
- Designed for Industry Experts: A sophisticated tool utilized by analysts, CFOs, and industry consultants.
- Comprehensive Data: Zebra's historical and estimated financials are preloaded for precise analysis.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Insightful Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for portfolio management related to Zebra Technologies (ZBRA).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Zebra Technologies (ZBRA) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into how technology companies like Zebra Technologies (ZBRA) are appraised in the financial market.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Zebra Technologies Corporation (ZBRA).
- Real-World Data: Zebra's historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Adjust 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.