Constellium SE (CSTM) DCF Valuation

Constellium SE (CSTM) DCF Valuation

FR | Basic Materials | Aluminum | NYSE
Constellium SE (CSTM) 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

Constellium SE (CSTM) Bundle

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

TOTAL:

Streamline your analysis and improve precision with our (CSTM) DCF Calculator! Utilizing actual Constellium SE data and customizable assumptions, this tool empowers you to forecast, analyze, and evaluate (CSTM) like a seasoned investor.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 6,155.7 5,088.6 6,411.0 8,461.9 7,543.8 8,105.6 8,709.4 9,358.0 10,055.0 10,804.0
Revenue Growth, % 0 -17.34 25.99 31.99 -10.85 7.45 7.45 7.45 7.45 7.45
EBITDA 513.8 473.1 796.2 626.3 630.5 742.8 798.1 857.6 921.5 990.1
EBITDA, % 8.35 9.3 12.42 7.4 8.36 9.16 9.16 9.16 9.16 9.16
Depreciation 266.0 251.5 289.3 293.7 306.4 345.4 371.2 398.8 428.5 460.4
Depreciation, % 4.32 4.94 4.51 3.47 4.06 4.26 4.26 4.26 4.26 4.26
EBIT 247.8 221.6 506.8 332.6 324.1 397.4 427.0 458.8 493.0 529.7
EBIT, % 4.02 4.36 7.91 3.93 4.3 4.9 4.9 4.9 4.9 4.9
Total Cash 214.7 498.1 213.6 205.3 218.8 355.6 382.1 410.6 441.1 474.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 411.6 357.4 630.5 486.7 404.3
Account Receivables, % 6.69 7.02 9.83 5.75 5.36
Inventories 698.2 606.5 1,094.2 1,375.6 1,144.2 1,163.2 1,249.8 1,342.9 1,443.0 1,550.4
Inventories, % 11.34 11.92 17.07 16.26 15.17 14.35 14.35 14.35 14.35 14.35
Accounts Payable 740.9 652.4 1,109.8 1,203.6 970.2 1,122.7 1,206.3 1,296.1 1,392.7 1,496.4
Accounts Payable, % 12.04 12.82 17.31 14.22 12.86 13.85 13.85 13.85 13.85 13.85
Capital Expenditure -282.4 -189.7 -241.8 -284.5 -351.2 -325.9 -350.2 -376.3 -404.3 -434.4
Capital Expenditure, % -4.59 -3.73 -3.77 -3.36 -4.66 -4.02 -4.02 -4.02 -4.02 -4.02
Tax Rate, % 36.22 36.22 36.22 36.22 36.22 36.22 36.22 36.22 36.22 36.22
EBITAT 178.3 110.8 410.9 493.2 206.7 291.5 313.2 336.6 361.6 388.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -207.0 229.9 155.2 458.6 242.1 287.1 289.4 310.9 334.1 358.9
WACC, % 8.52 7.77 8.84 9.49 8.24 8.57 8.57 8.57 8.57 8.57
PV UFCF
SUM PV UFCF 1,231.1
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 370
Terminal Value 6,633
Present Terminal Value 4,397
Enterprise Value 5,628
Net Debt 1,759
Equity Value 3,869
Diluted Shares Outstanding, MM 149
Equity Value Per Share 25.92

What You Will Get

  • Real CSTM Financials: Access to historical and forecasted data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Constellium's future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for Constellium SE (CSTM).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Constellium SE (CSTM).
  • Interactive Dashboard and Charts: Visual representations highlight key valuation metrics for straightforward analysis.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based CSTM DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates Constellium’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.

Why Choose Constellium SE (CSTM)?

  • Innovative Solutions: Benefit from cutting-edge technology and advanced materials tailored to your needs.
  • Commitment to Sustainability: Our practices prioritize environmental responsibility and resource efficiency.
  • Global Expertise: Leverage our extensive experience and knowledge across various industries.
  • Customer-Centric Approach: We focus on understanding and meeting the unique requirements of our clients.
  • Proven Track Record: Trusted by industry leaders for delivering high-quality products and services.

Who Should Use This Product?

  • Finance Students: Understand advanced valuation methods and apply them to real-time data.
  • Academics: Utilize industry-standard models for teaching or scholarly research.
  • Investors: Validate your investment hypotheses and evaluate valuation results for Constellium SE (CSTM).
  • Analysts: Enhance your efficiency with a ready-to-use, customizable DCF model.
  • Small Business Owners: Learn how major corporations like Constellium SE (CSTM) are assessed in the market.

What the Template Contains

  • Preloaded CSTM 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.

Es wurden keine passenden Produkte gefunden.