WBT
Welbilt Inc
Price:
24.01
USD
Volume:
2,188,320
United States | Machinery
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
WBT DCF Valuation - Growth Exit 5Y
9.9 %
Upside
What is the DCF valuation of WBT?
The Discounted Cash Flow (DCF) valuation of Welbilt Inc (WBT) is 26.39 USD. With the latest stock price at 24.01 USD, the upside of Welbilt Inc based on DCF is 9.9%.
Is WBT a buy or a sell?
Based on the latest price of 24.01 USD and our DCF valuation, Welbilt Inc (WBT) is a buy. Buying WBT stocks now will result in a potential gain of 9.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.4% | 9.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 17.08 - 47.73 | 26.39 |
| Upside | -28.9% - 98.8% | 9.9% |
24.01 USD
Stock Price
26.39 USD
Fair Price
| (USD in millions) | Projections | |||||
| 12-2021 | 12-2022 | 12-2023 | 12-2024 | 12-2025 | 12-2026 | |
| Revenue | 1,547 | 1,605 | 1,655 | 1,700 | 1,764 | 1,799 |
| % Growth | 34% | 4% | 3% | 3% | 4% | 2% |
| Cost of goods sold | (987) | (973) | (953) | (930) | (916) | (888) |
| % of Revenue | 64% | 61% | 58% | 55% | 52% | 49% |
| Selling, G&A expenses | (310) | (321) | (331) | (340) | (353) | (360) |
| % of Revenue | 20% | 20% | 20% | 20% | 20% | 20% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
| % of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
| Net interest & other expenses | (151) | (157) | (162) | (166) | (172) | (176) |
| % of Revenue | 10% | 10% | 10% | 10% | 10% | 10% |
| Tax expense | (29) | (40) | (55) | (69) | (84) | (98) |
| Tax rate | 29% | 26% | 26% | 26% | 26% | 26% |
| Net profit | 70 | 114 | 154 | 195 | 238 | 277 |
| % Margin | 5% | 7% | 9% | 11% | 13% | 15% |