|
أوريون مصممة هندسة الكربون S.A (OEC) DCF تقييم
LU | Basic Materials | Chemicals - Specialty | NYSE
|
- ✓ 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
Orion Engineered Carbons S.A. (OEC) Bundle
استكشف النظرة المالية لـ Orion Carbons S.A (OEC) مع حاسبة DCF سهلة الاستخدام! أدخل توقعاتك على النمو والهوامش والمصروفات لحساب القيمة الجوهرية للكربون المهندسة Orion S.A (OEC) وتشكيل نهج الاستثمار الخاص بك.
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 | 1,136.4 | 1,546.8 | 2,030.9 | 1,893.9 | 1,877.5 | 2,158.2 | 2,480.8 | 2,851.7 | 3,278.1 | 3,768.2 |
| Revenue Growth, % | 0 | 36.12 | 31.3 | -6.75 | -0.86594 | 14.95 | 14.95 | 14.95 | 14.95 | 14.95 |
| EBITDA | 149.9 | 244.9 | 302.8 | 327.2 | 102.7 | 287.8 | 330.8 | 380.3 | 437.2 | 502.5 |
| EBITDA, % | 13.19 | 15.83 | 14.91 | 17.28 | 5.47 | 13.34 | 13.34 | 13.34 | 13.34 | 13.34 |
| Depreciation | 96.5 | 104.1 | 105.7 | 113.0 | .0 | 113.9 | 131.0 | 150.5 | 173.1 | 198.9 |
| Depreciation, % | 8.49 | 6.73 | 5.2 | 5.97 | 0 | 5.28 | 5.28 | 5.28 | 5.28 | 5.28 |
| EBIT | 53.4 | 140.8 | 197.1 | 214.2 | 102.7 | 173.9 | 199.9 | 229.8 | 264.1 | 303.6 |
| EBIT, % | 4.7 | 9.1 | 9.71 | 11.31 | 5.47 | 8.06 | 8.06 | 8.06 | 8.06 | 8.06 |
| Total Cash | 68.5 | 65.7 | 60.8 | 37.5 | 44.2 | 76.0 | 87.3 | 100.4 | 115.4 | 132.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 234.8 | 288.9 | 367.8 | 241.0 | 211.9 | 351.6 | 404.2 | 464.6 | 534.1 | 613.9 |
| Account Receivables, % | 20.66 | 18.68 | 18.11 | 12.73 | 11.29 | 16.29 | 16.29 | 16.29 | 16.29 | 16.29 |
| Inventories | 141.5 | 229.8 | 277.9 | 287.1 | 290.4 | 309.1 | 355.3 | 408.5 | 469.5 | 539.7 |
| Inventories, % | 12.45 | 14.86 | 13.68 | 15.16 | 15.47 | 14.32 | 14.32 | 14.32 | 14.32 | 14.32 |
| Accounts Payable | 131.2 | 195.1 | 184.1 | 183.7 | 156.2 | 221.2 | 254.3 | 292.3 | 336.0 | 386.2 |
| Accounts Payable, % | 11.55 | 12.61 | 9.06 | 9.7 | 8.32 | 10.25 | 10.25 | 10.25 | 10.25 | 10.25 |
| Capital Expenditure | -144.9 | -214.7 | -232.8 | -172.8 | .0 | -203.8 | -234.3 | -269.3 | -309.6 | -355.9 |
| Capital Expenditure, % | -12.75 | -13.88 | -11.46 | -9.12 | 0 | -9.44 | -9.44 | -9.44 | -9.44 | -9.44 |
| Tax Rate, % | 17.07 | 17.07 | 17.07 | 17.07 | 17.07 | 17.07 | 17.07 | 17.07 | 17.07 | 17.07 |
| EBITAT | 37.7 | 102.1 | 133.2 | 135.8 | 85.2 | 124.1 | 142.7 | 164.0 | 188.6 | 216.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -255.8 | -87.0 | -131.9 | 193.2 | 83.5 | -59.2 | -26.4 | -30.3 | -34.8 | -40.0 |
| WACC, % | 6.84 | 6.89 | 6.76 | 6.65 | 7.17 | 6.86 | 6.86 | 6.86 | 6.86 | 6.86 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -158.7 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | -41 | |||||||||
| Terminal Value | -1,068 | |||||||||
| Present Terminal Value | -766 | |||||||||
| Enterprise Value | -925 | |||||||||
| Net Debt | 983 | |||||||||
| Equity Value | -1,908 | |||||||||
| Diluted Shares Outstanding, MM | 58 | |||||||||
| Equity Value Per Share | -32.69 |
What You Will Get
- Real OEC Financial Data: Pre-filled with Orion Engineered Carbons’ historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See OEC’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
- Comprehensive Data: Orion Engineered Carbons S.A. (OEC) provides detailed historical financial statements and insightful forecasts.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Insights: Observe the recalculated intrinsic value of Orion Engineered Carbons S.A. (OEC) instantly.
- Visual Analytics: Intuitive dashboard charts illustrate valuation outcomes and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file for Orion Engineered Carbons S.A. (OEC).
- Step 2: Review the pre-filled financial data and forecasts for OEC.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and utilize the results for your investment strategies.
Why Choose This Calculator for Orion Engineered Carbons (OEC)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio evaluations tailored for OEC.
- Flexible Inputs: Modify the highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for OEC.
- Pre-Loaded Information: Historical and projected data provide reliable foundations for analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focusing on OEC.
Who Should Use Orion Engineered Carbons S.A. (OEC)?
- Investors: Make informed investment choices with insights from a leading carbon black manufacturer.
- Financial Analysts: Utilize comprehensive financial data to enhance your market analysis.
- Consultants: Tailor reports and presentations with detailed information on OEC's industry positioning.
- Industry Professionals: Gain a deeper understanding of carbon black applications and market trends.
- Educators and Students: Explore real-world case studies and applications in materials science and engineering courses.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Orion Engineered Carbons S.A. (OEC) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Orion Engineered Carbons S.A. (OEC).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.