Corning Incorporated (GLW) DCF Valuation

Corning Incorporated (GLW) تقييم DCF

US | Technology | Hardware, Equipment & Parts | NYSE
Corning Incorporated (GLW) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Corning Incorporated (GLW) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

تبسيط تحليلك وتحسين الدقة من خلال حاسبة Corning Incorporated (GLW) DCF! باستخدام بيانات حقيقية من الافتراضات القابلة للتخصيص ، تمكنك هذه الأداة من التنبؤ وتحليل وتقييم Corning Incorporated (GLW) تمامًا مثل المستثمر المخضرم.


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 11,303.0 14,082.0 14,189.0 12,588.0 13,118.0 13,717.3 14,343.9 14,999.2 15,684.4 16,400.9
Revenue Growth, % 0 24.59 0.75984 -11.28 4.21 4.57 4.57 4.57 4.57 4.57
EBITDA 2,865.0 3,774.0 3,357.0 2,514.0 2,492.0 3,148.8 3,292.6 3,443.1 3,600.3 3,764.8
EBITDA, % 25.35 26.8 23.66 19.97 19 22.95 22.95 22.95 22.95 22.95
Depreciation 1,520.0 1,481.0 1,452.0 1,369.0 1,350.0 1,518.9 1,588.3 1,660.8 1,736.7 1,816.1
Depreciation, % 13.45 10.52 10.23 10.88 10.29 11.07 11.07 11.07 11.07 11.07
EBIT 1,345.0 2,293.0 1,905.0 1,145.0 1,142.0 1,629.9 1,704.3 1,782.2 1,863.6 1,948.8
EBIT, % 11.9 16.28 13.43 9.1 8.71 11.88 11.88 11.88 11.88 11.88
Total Cash 2,672.0 2,148.0 1,671.0 1,779.0 1,768.0 2,147.6 2,245.7 2,348.3 2,455.6 2,567.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,133.0 2,004.0 1,721.0 1,572.0 2,053.0
Account Receivables, % 18.87 14.23 12.13 12.49 15.65
Inventories 2,438.0 2,481.0 2,904.0 2,666.0 2,724.0 2,787.3 2,914.6 3,047.8 3,187.0 3,332.6
Inventories, % 21.57 17.62 20.47 21.18 20.77 20.32 20.32 20.32 20.32 20.32
Accounts Payable 1,174.0 1,612.0 1,804.0 1,466.0 1,472.0 1,575.2 1,647.1 1,722.4 1,801.0 1,883.3
Accounts Payable, % 10.39 11.45 12.71 11.65 11.22 11.48 11.48 11.48 11.48 11.48
Capital Expenditure -1,377.0 -1,637.0 -1,604.0 -1,390.0 -965.0 -1,468.0 -1,535.1 -1,605.2 -1,678.6 -1,755.2
Capital Expenditure, % -12.18 -11.62 -11.3 -11.04 -7.36 -10.7 -10.7 -10.7 -10.7 -10.7
Tax Rate, % 37.76 37.76 37.76 37.76 37.76 37.76 37.76 37.76 37.76 37.76
EBITAT 1,105.4 1,823.3 1,395.1 815.3 710.8 1,200.8 1,255.7 1,313.0 1,373.0 1,435.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2,148.6 2,191.3 1,295.1 843.3 562.8 1,331.7 1,161.5 1,214.6 1,270.1 1,328.1
WACC, % 8.01 8 7.96 7.94 7.89 7.96 7.96 7.96 7.96 7.96
PV UFCF
SUM PV UFCF 5,035.7
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 1,381
Terminal Value 34,876
Present Terminal Value 23,779
Enterprise Value 28,815
Net Debt 6,323
Equity Value 22,492
Diluted Shares Outstanding, MM 869
Equity Value Per Share 25.88

What You Will Get

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

  • Authentic Corning Financials: Gain access to precise historical data and future forecasts tailored for Corning Incorporated (GLW).
  • Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: Utilize clear charts and summaries to effectively visualize your valuation outcomes.
  • Designed for All Users: An intuitive layout suitable for investors, CFOs, and consultants alike.

How It Works

  • Download: Obtain the pre-built Excel file featuring Corning Incorporated’s (GLW) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and instantly compare results.
  • Make Decisions: Leverage the valuation findings to shape your investment approach.

Why Choose This Calculator for Corning Incorporated (GLW)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
  • Accurate Data: Corning’s historical and projected financials are preloaded for precision.
  • What-If Analysis: Effortlessly simulate various projections and assumptions.
  • Comprehensive Outputs: Instantly computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Detailed instructions lead you through each step of the calculation.

Who Should Use This Product?

  • Finance Students: Discover valuation methodologies and apply them with real-world data for Corning Incorporated (GLW).
  • Academics: Integrate industry-standard models into your lectures or research focused on Corning Incorporated (GLW).
  • Investors: Validate your investment strategies and evaluate valuation scenarios for Corning Incorporated (GLW).
  • Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for Corning Incorporated (GLW).
  • Small Business Owners: Understand the analytical approaches used for evaluating large public firms like Corning Incorporated (GLW).

What the Corning Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
  • Real-World Data: Corning's historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for in-depth insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables that provide clear, actionable results.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.