|
Crown Holdings, Inc. (CCK) DCF -Bewertung |
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
Crown Holdings, Inc. (CCK) Bundle
Möchten Sie den inneren Wert von Crown Holdings, Inc. beurteilen? Unser (CCK) DCF-Taschenrechner verbindet reale Daten mit umfangreichen Anpassungsfunktionen, sodass Sie Ihre Prognosen verfeinern und fundierte Investitionsentscheidungen treffen können.
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 | 11,575.0 | 11,394.0 | 12,943.0 | 12,010.0 | 11,801.0 | 11,891.9 | 11,983.6 | 12,075.9 | 12,169.0 | 12,262.8 |
| Revenue Growth, % | 0 | -1.56 | 13.59 | -7.21 | -1.74 | 0.7706 | 0.7706 | 0.7706 | 0.7706 | 0.7706 |
| EBITDA | 1,448.0 | 281.0 | 1,746.0 | 1,730.0 | 1,643.0 | 1,350.8 | 1,361.2 | 1,371.7 | 1,382.2 | 1,392.9 |
| EBITDA, % | 12.51 | 2.47 | 13.49 | 14.4 | 13.92 | 11.36 | 11.36 | 11.36 | 11.36 | 11.36 |
| Depreciation | 422.0 | 447.0 | 460.0 | 499.0 | 448.0 | 453.7 | 457.2 | 460.7 | 464.2 | 467.8 |
| Depreciation, % | 3.65 | 3.92 | 3.55 | 4.15 | 3.8 | 3.81 | 3.81 | 3.81 | 3.81 | 3.81 |
| EBIT | 1,026.0 | -166.0 | 1,286.0 | 1,231.0 | 1,195.0 | 897.1 | 904.0 | 911.0 | 918.0 | 925.1 |
| EBIT, % | 8.86 | -1.46 | 9.94 | 10.25 | 10.13 | 7.54 | 7.54 | 7.54 | 7.54 | 7.54 |
| Total Cash | 1,173.0 | 531.0 | 550.0 | 1,310.0 | 918.0 | 897.4 | 904.3 | 911.3 | 918.3 | 925.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,332.0 | 1,889.0 | 1,843.0 | 1,719.0 | 1,656.0 | 1,680.8 | 1,693.8 | 1,706.8 | 1,720.0 | 1,733.3 |
| Account Receivables, % | 11.51 | 16.58 | 14.24 | 14.31 | 14.03 | 14.13 | 14.13 | 14.13 | 14.13 | 14.13 |
| Inventories | 1,673.0 | 1,735.0 | 2,014.0 | 1,613.0 | 1,440.0 | 1,685.7 | 1,698.7 | 1,711.7 | 1,724.9 | 1,738.2 |
| Inventories, % | 14.45 | 15.23 | 15.56 | 13.43 | 12.2 | 14.17 | 14.17 | 14.17 | 14.17 | 14.17 |
| Accounts Payable | 2,141.0 | 2,901.0 | 2,773.0 | 2,459.0 | 2,425.0 | 2,530.7 | 2,550.2 | 2,569.9 | 2,589.7 | 2,609.7 |
| Accounts Payable, % | 18.5 | 25.46 | 21.42 | 20.47 | 20.55 | 21.28 | 21.28 | 21.28 | 21.28 | 21.28 |
| Capital Expenditure | -587.0 | -816.0 | -839.0 | -793.0 | -403.0 | -683.4 | -688.6 | -694.0 | -699.3 | -704.7 |
| Capital Expenditure, % | -5.07 | -7.16 | -6.48 | -6.6 | -3.41 | -5.75 | -5.75 | -5.75 | -5.75 | -5.75 |
| Tax Rate, % | 42.93 | 42.93 | 42.93 | 42.93 | 42.93 | 42.93 | 42.93 | 42.93 | 42.93 | 42.93 |
| EBITAT | 641.5 | -143.4 | 885.3 | 696.8 | 681.9 | 594.7 | 599.2 | 603.9 | 608.5 | 613.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -387.5 | -371.4 | 145.3 | 613.8 | 928.9 | 200.2 | 361.3 | 364.1 | 366.9 | 369.7 |
| WACC, % | 6.51 | 7.17 | 6.69 | 6.35 | 6.36 | 6.62 | 6.62 | 6.62 | 6.62 | 6.62 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,358.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 377 | |||||||||
| Terminal Value | 8,170 | |||||||||
| Present Terminal Value | 5,930 | |||||||||
| Enterprise Value | 7,289 | |||||||||
| Net Debt | 5,500 | |||||||||
| Equity Value | 1,789 | |||||||||
| Diluted Shares Outstanding, MM | 119 | |||||||||
| Equity Value Per Share | 14.98 |
What You Will Get
- Real Crown Holdings Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Crown Holdings, Inc. (CCK).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Crown Holdings, Inc. (CCK).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Crown Holdings, Inc.'s (CCK) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Crown Holdings, Inc. (CCK).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Crown Holdings, Inc. (CCK).
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Crown Holdings, Inc. (CCK).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with customizable parameters for precise analysis.
- Adjustable Forecast Assumptions: Easily modify growth projections, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Crown Holdings, Inc. (CCK).
- Interactive Dashboard and Charts: Visual representations of key valuation metrics for streamlined analysis and insights.
How It Works
- Step 1: Download the Excel file for Crown Holdings, Inc. (CCK).
- Step 2: Review the pre-filled financial data and forecasts for Crown Holdings.
- 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: Analyze the results and leverage the outputs for informed investment decisions.
Why Choose Crown Holdings, Inc. (CCK)?
- Industry Leader: Crown Holdings, Inc. (CCK) is a top player in packaging solutions, ensuring high-quality products.
- Innovative Solutions: Constantly evolving technology and design keep us ahead of market trends.
- Global Reach: With operations in multiple countries, we serve a diverse range of clients worldwide.
- Sustainability Focused: Committed to environmentally friendly practices in all aspects of our business.
- Expert Team: Our professionals bring extensive experience and knowledge to deliver exceptional service.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing Crown Holdings, Inc. (CCK) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding Crown Holdings, Inc. (CCK) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Manufacturing Enthusiasts: Gain insights into how companies like Crown Holdings, Inc. (CCK) are valued in the market.
What the Template Contains
- Pre-Filled DCF Model: Crown Holdings, Inc.'s (CCK) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Crown Holdings, Inc.'s (CCK) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.