|
لايم الولايات المتحدة & شركة Minerals، Inc. (USLM) 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
United States Lime & Minerals, Inc. (USLM) Bundle
تم تصميم حاسبة DCF الخاصة بنا (USLM) DCF الخاصة بنا ، & باستخدام Minerals ، Inc. باستخدام البيانات المالية الفعلية ويوفر مرونة كاملة لتعديل جميع المعلمات الأساسية لتحسين التوقعات.
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 | 160.7 | 189.3 | 236.2 | 281.3 | 317.7 | 377.0 | 447.3 | 530.7 | 629.7 | 747.2 |
| Revenue Growth, % | 0 | 17.77 | 24.78 | 19.13 | 12.94 | 18.65 | 18.65 | 18.65 | 18.65 | 18.65 |
| EBITDA | 53.7 | 67.8 | 77.0 | 109.2 | 149.1 | 141.4 | 167.8 | 199.1 | 236.2 | 280.3 |
| EBITDA, % | 33.41 | 35.8 | 32.6 | 38.83 | 46.93 | 37.51 | 37.51 | 37.51 | 37.51 | 37.51 |
| Depreciation | 19.7 | 21.0 | 22.2 | 23.8 | 24.2 | 36.8 | 43.7 | 51.8 | 61.5 | 73.0 |
| Depreciation, % | 12.26 | 11.09 | 9.4 | 8.47 | 7.61 | 9.77 | 9.77 | 9.77 | 9.77 | 9.77 |
| EBIT | 34.0 | 46.8 | 54.8 | 85.4 | 124.9 | 104.6 | 124.1 | 147.3 | 174.8 | 207.3 |
| EBIT, % | 21.16 | 24.71 | 23.2 | 30.36 | 39.32 | 27.75 | 27.75 | 27.75 | 27.75 | 27.75 |
| Total Cash | 83.6 | 105.4 | 133.4 | 188.0 | 278.0 | 240.1 | 284.9 | 338.0 | 401.1 | 475.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 23.0 | 26.7 | 33.6 | 38.1 | 44.0 | 52.8 | 62.6 | 74.3 | 88.2 | 104.6 |
| Account Receivables, % | 14.3 | 14.12 | 14.22 | 13.53 | 13.84 | 14 | 14 | 14 | 14 | 14 |
| Inventories | 15.2 | 15.1 | 19.6 | 24.3 | 27.7 | 32.5 | 38.6 | 45.7 | 54.3 | 64.4 |
| Inventories, % | 9.46 | 7.99 | 8.29 | 8.64 | 8.71 | 8.62 | 8.62 | 8.62 | 8.62 | 8.62 |
| Accounts Payable | 4.6 | 5.4 | 7.7 | 7.4 | 8.8 | 10.9 | 12.9 | 15.3 | 18.1 | 21.5 |
| Accounts Payable, % | 2.86 | 2.87 | 3.27 | 2.63 | 2.78 | 2.88 | 2.88 | 2.88 | 2.88 | 2.88 |
| Capital Expenditure | -17.1 | -29.9 | -26.8 | -34.3 | -27.4 | -44.2 | -52.4 | -62.2 | -73.8 | -87.6 |
| Capital Expenditure, % | -10.66 | -15.81 | -11.36 | -12.17 | -8.63 | -11.73 | -11.73 | -11.73 | -11.73 | -11.73 |
| Tax Rate, % | 20.2 | 20.2 | 20.2 | 20.2 | 20.2 | 20.2 | 20.2 | 20.2 | 20.2 | 20.2 |
| EBITAT | 28.2 | 37.2 | 44.0 | 68.2 | 99.7 | 84.2 | 99.9 | 118.5 | 140.7 | 166.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2.9 | 25.5 | 30.3 | 48.3 | 88.6 | 65.2 | 77.3 | 91.7 | 108.8 | 129.1 |
| WACC, % | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 364.6 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 130 | |||||||||
| Terminal Value | 1,675 | |||||||||
| Present Terminal Value | 1,127 | |||||||||
| Enterprise Value | 1,491 | |||||||||
| Net Debt | -273 | |||||||||
| Equity Value | 1,764 | |||||||||
| Diluted Shares Outstanding, MM | 29 | |||||||||
| Equity Value Per Share | 61.48 |
What You Will Get
- Real USLM Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for United States Lime & Minerals, Inc. (USLM).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to USLM.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on United States Lime & Minerals, Inc.'s (USLM) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for USLM.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for United States Lime & Minerals, Inc. (USLM).
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for United States Lime & Minerals, Inc. (USLM).
- WACC Calculator: Comes with a pre-configured Weighted Average Cost of Capital sheet that allows for customizable inputs.
- Adjustable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to United States Lime & Minerals, Inc. (USLM).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered United States Lime & Minerals, Inc. (USLM) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for United States Lime & Minerals, Inc. (USLM)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for United States Lime & Minerals, Inc. (USLM)?
- Accuracy: Utilizes real USLM financial data to ensure precise calculations.
- Flexibility: Allows users to easily test and adjust inputs as needed.
- Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
- Professional-Grade: Crafted with the meticulousness and functionality expected at the CFO level.
- User-Friendly: Designed for simplicity, making it accessible for users without extensive financial modeling skills.
Who Should Use United States Lime & Minerals, Inc. (USLM)?
- Investors: Gain insights and make informed decisions with a reliable resource for lime and minerals valuation.
- Financial Analysts: Utilize comprehensive data and analysis tools tailored for the lime and minerals industry.
- Consultants: Easily customize reports and presentations to meet client needs in the construction and industrial sectors.
- Industry Enthusiasts: Expand your knowledge of lime and minerals applications through detailed case studies.
- Educators and Students: Incorporate real-world examples in coursework related to geology, materials science, and environmental studies.
What the Template Contains
- Preloaded USLM Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.