Baxter International Inc. (BAX) DCF Valuation

Valoración de DCF de Baxter International Inc. (BAX)

US | Healthcare | Medical - Instruments & Supplies | NYSE
Baxter International Inc. (BAX) DCF Valuation
  • Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • Predeterminadas Para Un Uso Rápido Y Eficiente
  • No Se Necesita Experiencia; Fáciles De Seguir

Baxter International Inc. (BAX) Bundle

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

TOTAL:

¡Mejore sus opciones de inversión con la calculadora DCF de Baxter International Inc. (BAX)! Utilice datos financieros reales, ajuste las predicciones y gastos de crecimiento, y observe instantáneamente cómo estos cambios afectan el valor intrínseco de Baxter International Inc. (BAX).


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 11,362.0 11,673.0 12,784.0 15,113.0 14,813.0 15,868.0 16,998.1 18,208.7 19,505.5 20,894.7
Revenue Growth, % 0 2.74 9.52 18.22 -1.99 7.12 7.12 7.12 7.12 7.12
EBITDA 1,870.0 2,536.0 2,519.0 -849.0 1,678.0 2,018.4 2,162.1 2,316.1 2,481.0 2,657.7
EBITDA, % 16.46 21.73 19.7 -5.62 11.33 12.72 12.72 12.72 12.72 12.72
Depreciation 789.0 823.0 890.0 1,380.0 1,263.0 1,225.5 1,312.7 1,406.2 1,506.4 1,613.7
Depreciation, % 6.94 7.05 6.96 9.13 8.53 7.72 7.72 7.72 7.72 7.72
EBIT 1,081.0 1,713.0 1,629.0 -2,229.0 415.0 792.9 849.4 909.9 974.7 1,044.1
EBIT, % 9.51 14.67 12.74 -14.75 2.8 5 5 5 5 5
Total Cash 3,335.0 3,730.0 2,951.0 1,718.0 3,194.0 3,723.3 3,988.4 4,272.5 4,576.8 4,902.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,896.0 2,077.0 2,713.0 2,623.0 2,743.0
Account Receivables, % 16.69 17.79 21.22 17.36 18.52
Inventories 1,653.0 1,916.0 2,453.0 2,718.0 2,824.0 2,767.4 2,964.4 3,175.6 3,401.7 3,644.0
Inventories, % 14.55 16.41 19.19 17.98 19.06 17.44 17.44 17.44 17.44 17.44
Accounts Payable 892.0 1,043.0 1,246.0 1,110.0 1,241.0 1,341.0 1,436.5 1,538.8 1,648.4 1,765.8
Accounts Payable, % 7.85 8.94 9.75 7.34 8.38 8.45 8.45 8.45 8.45 8.45
Capital Expenditure -696.0 -709.0 -743.0 -679.0 -692.0 -862.5 -923.9 -989.7 -1,060.2 -1,135.7
Capital Expenditure, % -6.13 -6.07 -5.81 -4.49 -4.67 -5.44 -5.44 -5.44 -5.44 -5.44
Tax Rate, % 2678.64 2678.64 2678.64 2678.64 2678.64 2678.64 2678.64 2678.64 2678.64 2678.64
EBITAT 1,115.5 1,461.1 1,416.1 -2,293.4 -10,701.4 590.3 632.3 677.4 725.6 777.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,448.5 1,282.1 593.1 -1,903.4 -10,225.4 946.7 712.6 763.4 817.7 876.0
WACC, % 5.9 5.57 5.61 5.9 3.7 5.33 5.33 5.33 5.33 5.33
PV UFCF
SUM PV UFCF 3,533.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 893
Terminal Value 26,791
Present Terminal Value 20,660
Enterprise Value 24,194
Net Debt 11,170
Equity Value 13,024
Diluted Shares Outstanding, MM 506
Equity Value Per Share 25.74

What You Will Get

  • Real BAX Financial Data: Pre-filled with Baxter International’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 Baxter International’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 BAX Data: Pre-loaded with Baxter International's historical financial performance and future projections.
  • Customizable Parameters: Modify revenue growth rates, profit margins, discount rates, tax implications, and capital expenditures.
  • Interactive Valuation Model: Real-time updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
  • Intuitive User Interface: Designed to be straightforward and accessible for both experienced professionals and newcomers.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Baxter International Inc.'s preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to assess different valuation outcomes.
  • 5. Present with Confidence: Share professional valuation insights to back your decisions.

Why Choose This Calculator for Baxter International Inc. (BAX)?

  • Accuracy: Utilizes real Baxter financial data to ensure precise calculations.
  • Flexibility: Tailored for users to easily test and adjust various inputs.
  • Time-Saving: Avoid the complexities of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected by CFOs.
  • User-Friendly: Intuitive design makes it accessible for those without extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Evaluate Baxter International Inc.'s (BAX) valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
  • Startup Founders: Understand the valuation strategies of established companies like Baxter International Inc. (BAX).
  • Consultants: Provide expert valuation assessments and reports for clients.
  • Students and Educators: Utilize real-time data to learn and teach valuation principles.

What the Template Contains

  • Pre-Filled Data: Includes Baxter International Inc.'s (BAX) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Baxter International Inc.'s (BAX) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.