|
Nordic American Tankers Limited (NAT) 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
Nordic American Tankers Limited (NAT) Bundle
Unser (NAT) DCF-Taschenrechner entwickelt für die Genauigkeit und ermöglicht es Ihnen, die Bewertung von Nordic American Tankers Limited mithilfe realer Finanzdaten zu bewerten, und bietet vollständige Flexibilität, um alle wesentlichen Parameter für verbesserte Projektionen zu ändern.
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 | 354.6 | 195.8 | 339.3 | 391.7 | 225.1 | 225.9 | 226.7 | 227.5 | 228.4 | 229.2 |
| Revenue Growth, % | 0 | -44.8 | 73.35 | 15.43 | -42.53 | 0.36072 | 0.36072 | 0.36072 | 0.36072 | 0.36072 |
| EBITDA | 149.3 | -24.7 | 92.6 | 179.3 | 133.5 | 73.1 | 73.4 | 73.6 | 73.9 | 74.2 |
| EBITDA, % | 42.09 | -12.61 | 27.29 | 45.77 | 59.29 | 32.37 | 32.37 | 32.37 | 32.37 | 32.37 |
| Depreciation | 67.8 | 68.4 | 50.4 | 51.4 | 56.2 | 48.3 | 48.5 | 48.7 | 48.9 | 49.0 |
| Depreciation, % | 19.13 | 34.92 | 14.86 | 13.12 | 24.95 | 21.39 | 21.39 | 21.39 | 21.39 | 21.39 |
| EBIT | 81.4 | -93.0 | 42.2 | 127.9 | 77.3 | 24.8 | 24.9 | 25.0 | 25.1 | 25.1 |
| EBIT, % | 22.96 | -47.53 | 12.43 | 32.65 | 34.35 | 10.97 | 10.97 | 10.97 | 10.97 | 10.97 |
| Total Cash | 57.8 | 34.7 | 59.6 | 31.1 | 39.2 | 34.8 | 34.9 | 35.0 | 35.1 | 35.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 6.3 | 9.4 | 20.5 | 26.3 | 16.2 | 12.0 | 12.0 | 12.1 | 12.1 | 12.2 |
| Account Receivables, % | 1.79 | 4.79 | 6.03 | 6.71 | 7.21 | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 |
| Inventories | 19.4 | 20.9 | 25.4 | 42.4 | 28.5 | 21.3 | 21.4 | 21.4 | 21.5 | 21.6 |
| Inventories, % | 5.47 | 10.66 | 7.49 | 10.82 | 12.66 | 9.42 | 9.42 | 9.42 | 9.42 | 9.42 |
| Accounts Payable | 4.1 | 6.6 | 7.0 | 3.4 | 4.3 | 4.2 | 4.2 | 4.2 | 4.3 | 4.3 |
| Accounts Payable, % | 1.16 | 3.35 | 2.05 | 0.87978 | 1.89 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 |
| Capital Expenditure | -18.1 | -17.7 | -95.4 | -73.7 | -2.6 | -28.1 | -28.2 | -28.3 | -28.4 | -28.5 |
| Capital Expenditure, % | -5.1 | -9.06 | -28.12 | -18.81 | -1.16 | -12.45 | -12.45 | -12.45 | -12.45 | -12.45 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | 81.4 | -93.1 | 42.2 | 127.7 | 77.3 | 24.8 | 24.9 | 25.0 | 25.0 | 25.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 109.5 | -44.5 | -18.1 | 79.2 | 155.6 | 56.4 | 45.0 | 45.2 | 45.4 | 45.5 |
| WACC, % | 4.78 | 4.78 | 4.78 | 4.77 | 4.78 | 4.78 | 4.78 | 4.78 | 4.78 | 4.78 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 207.9 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 47 | |||||||||
| Terminal Value | 2,642 | |||||||||
| Present Terminal Value | 2,093 | |||||||||
| Enterprise Value | 2,300 | |||||||||
| Net Debt | 231 | |||||||||
| Equity Value | 2,070 | |||||||||
| Diluted Shares Outstanding, MM | 209 | |||||||||
| Equity Value Per Share | 9.89 |
What You Will Get
- Real NAT Financial Data: Pre-filled with Nordic American Tankers Limited’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See NAT’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 Historical Data: Access Nordic American Tankers Limited’s (NAT) past financial statements and detailed forecasts.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Valuation: Instantly view the recalculated intrinsic value of Nordic American Tankers Limited (NAT).
- Intuitive Visualizations: Engaging dashboard charts illustrate valuation results and essential metrics.
- Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template with Nordic American Tankers Limited’s (NAT) data included.
- Step 2: Explore the pre-filled sheets and understand the key metrics.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including Nordic American Tankers Limited’s (NAT) intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose This Calculator for Nordic American Tankers Limited (NAT)?
- User-Friendly Interface: Perfectly suited for both novices and seasoned analysts.
- Customizable Inputs: Easily adjust variables to tailor your financial assessments.
- Real-Time Valuation: Instantly observe changes to Nordic American Tankers' valuation as you modify parameters.
- Preloaded Data: Comes equipped with Nordic American Tankers' actual financial figures for swift evaluations.
- Preferred by Experts: Utilized by investors and financial analysts for informed decision-making.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Nordic American Tankers Limited (NAT) stock.
- Financial Analysts: Enhance valuation processes with ready-to-use financial models specific to Nordic American Tankers Limited (NAT).
- Consultants: Provide professional valuation insights on Nordic American Tankers Limited (NAT) to clients efficiently and accurately.
- Business Owners: Gain insights into how companies like Nordic American Tankers Limited (NAT) are valued to inform your own business strategies.
- Finance Students: Study valuation techniques using real-world data and scenarios related to Nordic American Tankers Limited (NAT).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Nordic American Tankers Limited (NAT) 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 Nordic American Tankers Limited (NAT).
- 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.