![]() |
PPG Industries, Inc. (PPG) 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
PPG Industries, Inc. (PPG) Bundle
Gewinnen Sie die Bewertungsanalyse für Ihre PPG Industries, Inc. (PPG) mit unserem hochmodernen DCF-Taschenrechner! Diese Excel -Vorlage wird mit authentischen PPG -Daten vorinstalliert, sodass Sie Vorhersagen und Annahmen für eine sehr genaue Berechnung des intrinsischen Werts von PPG anpassen 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 | 13,834.0 | 16,802.0 | 17,652.0 | 18,246.0 | 15,845.0 | 16,507.3 | 17,197.3 | 17,916.1 | 18,664.9 | 19,445.1 |
Revenue Growth, % | 0 | 21.45 | 5.06 | 3.37 | -13.16 | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 |
EBITDA | 2,075.0 | 2,569.0 | 2,380.0 | 2,601.0 | 2,585.0 | 2,454.4 | 2,556.9 | 2,663.8 | 2,775.2 | 2,891.2 |
EBITDA, % | 15 | 15.29 | 13.48 | 14.26 | 16.31 | 14.87 | 14.87 | 14.87 | 14.87 | 14.87 |
Depreciation | 547.0 | 605.0 | 567.0 | 604.0 | 492.0 | 567.3 | 591.0 | 615.7 | 641.4 | 668.2 |
Depreciation, % | 3.95 | 3.6 | 3.21 | 3.31 | 3.11 | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 |
EBIT | 1,528.0 | 1,964.0 | 1,813.0 | 1,997.0 | 2,093.0 | 1,887.1 | 1,966.0 | 2,048.1 | 2,133.7 | 2,222.9 |
EBIT, % | 11.05 | 11.69 | 10.27 | 10.94 | 13.21 | 11.43 | 11.43 | 11.43 | 11.43 | 11.43 |
Total Cash | 1,922.0 | 1,072.0 | 1,154.0 | 1,589.0 | 1,358.0 | 1,455.6 | 1,516.5 | 1,579.9 | 1,645.9 | 1,714.7 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 2,726.0 | 3,152.0 | 3,303.0 | 3,279.0 | 2,985.0 | 3,102.9 | 3,232.6 | 3,367.7 | 3,508.5 | 3,655.1 |
Account Receivables, % | 19.71 | 18.76 | 18.71 | 17.97 | 18.84 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 |
Inventories | 1,735.0 | 2,171.0 | 2,272.0 | 2,127.0 | 1,846.0 | 2,035.1 | 2,120.1 | 2,208.7 | 2,301.1 | 2,397.2 |
Inventories, % | 12.54 | 12.92 | 12.87 | 11.66 | 11.65 | 12.33 | 12.33 | 12.33 | 12.33 | 12.33 |
Accounts Payable | 2,259.0 | 3,735.0 | 2,538.0 | 2,612.0 | 3,035.0 | 2,852.7 | 2,971.9 | 3,096.1 | 3,225.5 | 3,360.4 |
Accounts Payable, % | 16.33 | 22.23 | 14.38 | 14.32 | 19.15 | 17.28 | 17.28 | 17.28 | 17.28 | 17.28 |
Capital Expenditure | -304.0 | -371.0 | -518.0 | -549.0 | -721.0 | -491.9 | -512.5 | -533.9 | -556.2 | -579.4 |
Capital Expenditure, % | -2.2 | -2.21 | -2.93 | -3.01 | -4.55 | -2.98 | -2.98 | -2.98 | -2.98 | -2.98 |
Tax Rate, % | 25.65 | 25.65 | 25.65 | 25.65 | 25.65 | 25.65 | 25.65 | 25.65 | 25.65 | 25.65 |
EBITAT | 1,188.1 | 1,557.1 | 1,347.0 | 1,450.9 | 1,556.2 | 1,427.9 | 1,487.6 | 1,549.8 | 1,614.6 | 1,682.0 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -770.9 | 2,405.1 | -53.0 | 1,748.9 | 2,325.2 | 1,014.0 | 1,470.6 | 1,532.1 | 1,596.1 | 1,662.8 |
WACC, % | 8.23 | 8.24 | 8.2 | 8.18 | 8.2 | 8.21 | 8.21 | 8.21 | 8.21 | 8.21 |
PV UFCF | ||||||||||
SUM PV UFCF | 5,687.1 | |||||||||
Long Term Growth Rate, % | 3.00 | |||||||||
Free cash flow (T + 1) | 1,713 | |||||||||
Terminal Value | 32,878 | |||||||||
Present Terminal Value | 22,161 | |||||||||
Enterprise Value | 27,848 | |||||||||
Net Debt | 5,125 | |||||||||
Equity Value | 22,723 | |||||||||
Diluted Shares Outstanding, MM | 234 | |||||||||
Equity Value Per Share | 96.98 |
What You Will Get
- Real PPG Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for PPG Industries, Inc. (PPG).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates according to PPG's specifics.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on PPG’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections relevant to PPG Industries, Inc. (PPG).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for PPG.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for PPG Industries, Inc. (PPG).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to PPG.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates for accurate projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to PPG Industries, Inc. (PPG).
- Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for streamlined analysis.
How It Works
- Step 1: Download the prebuilt Excel template with PPG Industries, Inc.'s (PPG) 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 PPG Industries, Inc.'s (PPG) intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose This Calculator for PPG Industries, Inc. (PPG)?
- Comprehensive Tool: Features DCF, WACC, and financial ratio analyses all in one platform.
- Customizable Inputs: Modify the highlighted cells to explore different financial scenarios.
- Detailed Insights: Automatically computes PPG's intrinsic value and Net Present Value.
- Preloaded Data: Access to historical and projected data for reliable starting points.
- Professional Quality: Perfect for financial analysts, investors, and business consultants.
Who Should Use This Product?
- Investors: Accurately assess PPG's fair value before making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial analysis and reporting.
- Consultants: Easily customize the template for client valuation reports.
- Entrepreneurs: Acquire insights into financial modeling practices of leading companies.
- Educators: Employ it as a teaching resource to illustrate valuation techniques.
What the Template Contains
- Preloaded PPG 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.