|
Nutrien Ltd. (NTR) تقييم DCF |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Nutrien Ltd. (NTR) Bundle
تبحث لتحديد القيمة الجوهرية لـ Nutrien Ltd.؟ يدمج حاسبة NTR DCF الخاصة بنا بيانات العالم الحقيقي مع ميزات تخصيص شاملة ، مما يتيح لك تحسين توقعاتك واتخاذ خيارات استثمار مستنيرة.
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 | 20,908.0 | 27,712.0 | 37,884.0 | 28,082.0 | 25,016.0 | 27,045.9 | 29,240.4 | 31,613.1 | 34,178.2 | 36,951.5 |
| Revenue Growth, % | 0 | 32.54 | 36.71 | -25.87 | -10.92 | 8.11 | 8.11 | 8.11 | 8.11 | 8.11 |
| EBITDA | 2,954.2 | 6,442.8 | 12,092.1 | 4,885.0 | 4,937.0 | 5,756.9 | 6,224.0 | 6,729.1 | 7,275.1 | 7,865.4 |
| EBITDA, % | 14.13 | 23.25 | 31.92 | 17.4 | 19.74 | 21.29 | 21.29 | 21.29 | 21.29 | 21.29 |
| Depreciation | 2,128.8 | 1,924.9 | 1,960.1 | 2,169.0 | 2,339.0 | 2,129.9 | 2,302.7 | 2,489.6 | 2,691.6 | 2,910.0 |
| Depreciation, % | 10.18 | 6.95 | 5.17 | 7.72 | 9.35 | 7.88 | 7.88 | 7.88 | 7.88 | 7.88 |
| EBIT | 825.4 | 4,517.9 | 10,132.0 | 2,716.0 | 2,598.0 | 3,627.0 | 3,921.3 | 4,239.5 | 4,583.5 | 4,955.4 |
| EBIT, % | 3.95 | 16.3 | 26.74 | 9.67 | 10.39 | 13.41 | 13.41 | 13.41 | 13.41 | 13.41 |
| Total Cash | 1,454.0 | 499.0 | 901.0 | 941.0 | 853.0 | 967.9 | 1,046.5 | 1,131.4 | 1,223.2 | 1,322.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3,581.0 | 5,358.7 | 6,191.2 | 5,370.4 | 5,386.8 | 5,055.7 | 5,465.9 | 5,909.4 | 6,388.9 | 6,907.3 |
| Account Receivables, % | 17.13 | 19.34 | 16.34 | 19.12 | 21.53 | 18.69 | 18.69 | 18.69 | 18.69 | 18.69 |
| Inventories | 4,930.0 | 6,328.0 | 7,632.0 | 6,336.0 | 6,144.3 | 6,149.4 | 6,648.3 | 7,187.8 | 7,771.0 | 8,401.6 |
| Inventories, % | 23.58 | 22.83 | 20.15 | 22.56 | 24.56 | 22.74 | 22.74 | 22.74 | 22.74 | 22.74 |
| Accounts Payable | 4,415.0 | 5,179.0 | 5,797.0 | 5,477.0 | 5,359.0 | 5,194.6 | 5,616.1 | 6,071.8 | 6,564.5 | 7,097.1 |
| Accounts Payable, % | 21.12 | 18.69 | 15.3 | 19.5 | 21.42 | 19.21 | 19.21 | 19.21 | 19.21 | 19.21 |
| Capital Expenditure | -1,549.0 | -1,783.0 | -2,438.0 | -2,671.0 | -2,050.6 | -2,054.8 | -2,221.5 | -2,401.7 | -2,596.6 | -2,807.3 |
| Capital Expenditure, % | -7.41 | -6.43 | -6.44 | -9.51 | -8.2 | -7.6 | -7.6 | -7.6 | -7.6 | -7.6 |
| Tax Rate, % | 40.67 | 40.67 | 40.67 | 40.67 | 40.67 | 40.67 | 40.67 | 40.67 | 40.67 | 40.67 |
| EBITAT | 991.8 | 3,417.7 | 7,574.8 | 1,750.4 | 1,541.4 | 2,714.3 | 2,934.6 | 3,172.7 | 3,430.2 | 3,708.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,524.4 | 1,147.9 | 5,578.4 | 3,045.2 | 1,887.1 | 2,951.2 | 2,528.1 | 2,733.3 | 2,955.1 | 3,194.8 |
| WACC, % | 8.12 | 7.65 | 7.63 | 7.43 | 7.33 | 7.63 | 7.63 | 7.63 | 7.63 | 7.63 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 11,529.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 3,259 | |||||||||
| Terminal Value | 57,844 | |||||||||
| Present Terminal Value | 40,042 | |||||||||
| Enterprise Value | 51,571 | |||||||||
| Net Debt | 11,954 | |||||||||
| Equity Value | 39,617 | |||||||||
| Diluted Shares Outstanding, MM | 494 | |||||||||
| Equity Value Per Share | 80.14 |
What You Will Get
- Editable Forecast Inputs: Easily adjust assumptions (growth %, margins, WACC) to create various scenarios.
- Real-World Data: Nutrien Ltd.'s (NTR) 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 testing projections, validating strategies, and enhancing efficiency.
Key Features
- Accurate Nutrien Financials: Gain access to reliable pre-loaded historical data and future forecasts.
- Customizable Forecast Assumptions: Modify highlighted cells for metrics like WACC, growth rates, and profit margins.
- Dynamic Calculations: Automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
- Visual Dashboard: User-friendly charts and summaries to clearly present your valuation findings.
- For All Skill Levels: An intuitive layout designed for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Nutrien data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Nutrien’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Nutrien Ltd. (NTR)?
- All-in-One Solution: Features DCF, WACC, and essential financial ratio analyses in a single tool.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Nutrien's intrinsic value and Net Present Value.
- Preloaded Information: Access to historical and projected data for precise calculations.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants focused on Nutrien Ltd. (NTR).
Who Should Use This Product?
- Agricultural Investors: Develop comprehensive and accurate valuation models for portfolio assessments related to Nutrien Ltd. (NTR).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the agriculture sector.
- Consultants and Advisors: Offer clients precise valuation insights for Nutrien Ltd. (NTR) stock.
- Students and Educators: Utilize real-world data to practice and teach financial modeling in agribusiness.
- Industry Analysts: Gain insights into how companies like Nutrien Ltd. (NTR) are valued in the agricultural market.
What the Template Contains
- Pre-Filled DCF Model: Nutrien Ltd.’s (NTR) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored for Nutrien Ltd. (NTR).
- Financial Ratios: Assess Nutrien Ltd.’s (NTR) profitability, leverage, and efficiency metrics.
- Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX to suit your scenarios.
- Financial Statements: Comprehensive annual and quarterly reports for in-depth analysis of Nutrien Ltd. (NTR).
- Interactive Dashboard: Effortlessly visualize key valuation metrics and outcomes for Nutrien Ltd. (NTR).
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.