|
Silgan Holdings Inc. (SLGN) DCF -Bewertung
US | Consumer Cyclical | Packaging & Containers | NYSE
|
- ✓ 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
Silgan Holdings Inc. (SLGN) Bundle
Explore Silgan Holdings Inc. (SLGN) Finanzielle Zukunft mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Annahmen für Wachstum, Margen und Kosten ein, um den inneren Wert von Silgan Holdings Inc. (SLGN) zu berechnen und Ihre Anlagestrategie zu verbessern.
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 | 4,921.9 | 5,677.1 | 6,411.5 | 5,988.2 | 5,854.7 | 6,139.4 | 6,437.8 | 6,750.9 | 7,079.1 | 7,423.3 |
| Revenue Growth, % | 0 | 15.34 | 12.94 | -6.6 | -2.23 | 4.86 | 4.86 | 4.86 | 4.86 | 4.86 |
| EBITDA | 770.0 | 846.4 | 964.0 | 858.7 | 789.9 | 901.5 | 945.4 | 991.3 | 1,039.5 | 1,090.1 |
| EBITDA, % | 15.64 | 14.91 | 15.04 | 14.34 | 13.49 | 14.68 | 14.68 | 14.68 | 14.68 | 14.68 |
| Depreciation | 219.1 | 250.4 | 262.8 | 263.2 | 275.9 | 271.0 | 284.1 | 298.0 | 312.4 | 327.6 |
| Depreciation, % | 4.45 | 4.41 | 4.1 | 4.4 | 4.71 | 4.41 | 4.41 | 4.41 | 4.41 | 4.41 |
| EBIT | 550.9 | 596.1 | 701.2 | 595.4 | 514.0 | 630.6 | 661.2 | 693.4 | 727.1 | 762.4 |
| EBIT, % | 11.19 | 10.5 | 10.94 | 9.94 | 8.78 | 10.27 | 10.27 | 10.27 | 10.27 | 10.27 |
| Total Cash | 409.5 | 631.4 | 585.6 | 642.9 | 822.9 | 655.3 | 687.1 | 720.6 | 755.6 | 792.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 619.5 | 711.3 | 658.0 | 599.5 | 594.2 | 682.0 | 715.1 | 749.9 | 786.4 | 824.6 |
| Account Receivables, % | 12.59 | 12.53 | 10.26 | 10.01 | 10.15 | 11.11 | 11.11 | 11.11 | 11.11 | 11.11 |
| Inventories | 677.5 | 798.8 | 769.4 | 940.8 | 928.1 | 876.7 | 919.3 | 964.0 | 1,010.9 | 1,060.0 |
| Inventories, % | 13.77 | 14.07 | 12 | 15.71 | 15.85 | 14.28 | 14.28 | 14.28 | 14.28 | 14.28 |
| Accounts Payable | 802.5 | 1,133.3 | 974.0 | 1,075.9 | .0 | 852.5 | 893.9 | 937.4 | 983.0 | 1,030.8 |
| Accounts Payable, % | 16.31 | 19.96 | 15.19 | 17.97 | 0 | 13.89 | 13.89 | 13.89 | 13.89 | 13.89 |
| Capital Expenditure | -224.2 | -232.3 | -215.8 | -226.8 | -262.8 | -249.1 | -261.2 | -273.9 | -287.3 | -301.2 |
| Capital Expenditure, % | -4.56 | -4.09 | -3.37 | -3.79 | -4.49 | -4.06 | -4.06 | -4.06 | -4.06 | -4.06 |
| Tax Rate, % | 20.51 | 20.51 | 20.51 | 20.51 | 20.51 | 20.51 | 20.51 | 20.51 | 20.51 | 20.51 |
| EBITAT | 417.8 | 459.0 | 504.0 | 459.8 | 408.6 | 481.0 | 504.4 | 528.9 | 554.7 | 581.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -81.8 | 594.8 | 474.5 | 485.1 | -636.2 | 1,319.0 | 493.0 | 517.0 | 542.1 | 568.5 |
| WACC, % | 5.59 | 5.61 | 5.53 | 5.62 | 5.65 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,999.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 580 | |||||||||
| Terminal Value | 16,109 | |||||||||
| Present Terminal Value | 12,267 | |||||||||
| Enterprise Value | 15,266 | |||||||||
| Net Debt | 3,314 | |||||||||
| Equity Value | 11,952 | |||||||||
| Diluted Shares Outstanding, MM | 107 | |||||||||
| Equity Value Per Share | 111.60 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real SLGN financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the highlighted cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effect of your inputs on Silgan Holdings’ valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step guidance.
Key Features
- Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future estimates for Silgan Holdings Inc. (SLGN).
- Adjustable Forecast Parameters: Modify highlighted cells for crucial metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: Intuitive charts and summaries designed to help you visualize your valuation outcomes.
- Suitable for All Levels: A user-friendly layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Silgan Holdings Inc. (SLGN) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Silgan Holdings Inc. (SLGN)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose Silgan Holdings Inc. (SLGN)?
- Industry Leader: A trusted name in packaging solutions with a proven track record.
- Innovative Solutions: Constantly evolving products that meet the needs of diverse markets.
- Commitment to Sustainability: Focused on eco-friendly practices and reducing environmental impact.
- Strong Financial Performance: Consistent growth and robust financial health in a competitive landscape.
- Expert Team: Led by experienced professionals dedicated to delivering quality and value.
Who Should Use Silgan Holdings Inc. (SLGN)?
- Investors: Make informed choices with a reliable resource for understanding Silgan's market position.
- Financial Analysts: Streamline your analysis with comprehensive data on Silgan's performance and projections.
- Consultants: Easily customize insights for client presentations focused on Silgan Holdings Inc. (SLGN).
- Finance Enthusiasts: Enhance your knowledge of the packaging industry through Silgan's case studies and metrics.
- Educators and Students: Utilize Silgan Holdings Inc. (SLGN) as a case study in finance and business courses.
What the Template Contains
- Pre-Filled DCF Model: Silgan Holdings Inc.’s (SLGN) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Silgan Holdings Inc.’s (SLGN) 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.