|
Crown Holdings, Inc. (CCK) Valoración de DCF
US | Consumer Cyclical | Packaging & Containers | NYSE
|
- ✓ 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
Crown Holdings, Inc. (CCK) Bundle
¿Busca evaluar el valor intrínseco de Crown Holdings, Inc.? Nuestra calculadora DCF (CCK) fusiona datos del mundo real con extensas características de personalización, lo que le permite refinar sus pronósticos y tomar opciones de inversión informadas.
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 | 11,665.0 | 11,575.0 | 11,394.0 | 12,943.0 | 12,010.0 | 12,131.6 | 12,254.5 | 12,378.6 | 12,504.0 | 12,630.6 |
| Revenue Growth, % | 0 | -0.77154 | -1.56 | 13.59 | -7.21 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 |
| EBITDA | 1,475.0 | 1,448.0 | 281.0 | 1,746.0 | 1,730.0 | 1,347.0 | 1,360.6 | 1,374.4 | 1,388.3 | 1,402.4 |
| EBITDA, % | 12.64 | 12.51 | 2.47 | 13.49 | 14.4 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 |
| Depreciation | 490.0 | 422.0 | 447.0 | 460.0 | 499.0 | 472.6 | 477.4 | 482.2 | 487.1 | 492.0 |
| Depreciation, % | 4.2 | 3.65 | 3.92 | 3.55 | 4.15 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 |
| EBIT | 985.0 | 1,026.0 | -166.0 | 1,286.0 | 1,231.0 | 874.4 | 883.2 | 892.2 | 901.2 | 910.3 |
| EBIT, % | 8.44 | 8.86 | -1.46 | 9.94 | 10.25 | 7.21 | 7.21 | 7.21 | 7.21 | 7.21 |
| Total Cash | 607.0 | 1,173.0 | 531.0 | 550.0 | 1,310.0 | 853.0 | 861.6 | 870.3 | 879.2 | 888.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,528.0 | 1,332.0 | 1,889.0 | 1,843.0 | 1,727.0 | 1,693.7 | 1,710.8 | 1,728.2 | 1,745.7 | 1,763.3 |
| Account Receivables, % | 13.1 | 11.51 | 16.58 | 14.24 | 14.38 | 13.96 | 13.96 | 13.96 | 13.96 | 13.96 |
| Inventories | 1,626.0 | 1,673.0 | 1,735.0 | 2,014.0 | 1,613.0 | 1,761.8 | 1,779.6 | 1,797.6 | 1,815.9 | 1,834.2 |
| Inventories, % | 13.94 | 14.45 | 15.23 | 15.56 | 13.43 | 14.52 | 14.52 | 14.52 | 14.52 | 14.52 |
| Accounts Payable | 2,646.0 | 2,141.0 | 2,901.0 | 2,773.0 | 2,459.0 | 2,633.5 | 2,660.2 | 2,687.2 | 2,714.4 | 2,741.9 |
| Accounts Payable, % | 22.68 | 18.5 | 25.46 | 21.42 | 20.47 | 21.71 | 21.71 | 21.71 | 21.71 | 21.71 |
| Capital Expenditure | -432.0 | -587.0 | -816.0 | -839.0 | -793.0 | -704.2 | -711.3 | -718.5 | -725.8 | -733.1 |
| Capital Expenditure, % | -3.7 | -5.07 | -7.16 | -6.48 | -6.6 | -5.8 | -5.8 | -5.8 | -5.8 | -5.8 |
| Tax Rate, % | 43.4 | 43.4 | 43.4 | 43.4 | 43.4 | 43.4 | 43.4 | 43.4 | 43.4 | 43.4 |
| EBITAT | 639.1 | 641.5 | -143.4 | 885.3 | 696.8 | 593.3 | 599.3 | 605.3 | 611.5 | 617.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 189.1 | 120.5 | -371.4 | 145.3 | 605.8 | 420.8 | 357.1 | 360.7 | 364.3 | 368.0 |
| WACC, % | 6.38 | 6.32 | 6.91 | 6.48 | 6.18 | 6.46 | 6.46 | 6.46 | 6.46 | 6.46 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,562.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 375 | |||||||||
| Terminal Value | 8,426 | |||||||||
| Present Terminal Value | 6,163 | |||||||||
| Enterprise Value | 7,725 | |||||||||
| Net Debt | 6,389 | |||||||||
| Equity Value | 1,336 | |||||||||
| Diluted Shares Outstanding, MM | 120 | |||||||||
| Equity Value Per Share | 11.17 |
What You Will Get
- Real Crown Holdings Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Crown Holdings, Inc. (CCK).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Crown Holdings, Inc. (CCK).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Crown Holdings, Inc.'s (CCK) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Crown Holdings, Inc. (CCK).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Crown Holdings, Inc. (CCK).
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Crown Holdings, Inc. (CCK).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with customizable parameters for precise analysis.
- Adjustable Forecast Assumptions: Easily modify growth projections, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Crown Holdings, Inc. (CCK).
- Interactive Dashboard and Charts: Visual representations of key valuation metrics for streamlined analysis and insights.
How It Works
- Step 1: Download the Excel file for Crown Holdings, Inc. (CCK).
- Step 2: Review the pre-filled financial data and forecasts for Crown Holdings.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Analyze the results and leverage the outputs for informed investment decisions.
Why Choose Crown Holdings, Inc. (CCK)?
- Industry Leader: Crown Holdings, Inc. (CCK) is a top player in packaging solutions, ensuring high-quality products.
- Innovative Solutions: Constantly evolving technology and design keep us ahead of market trends.
- Global Reach: With operations in multiple countries, we serve a diverse range of clients worldwide.
- Sustainability Focused: Committed to environmentally friendly practices in all aspects of our business.
- Expert Team: Our professionals bring extensive experience and knowledge to deliver exceptional service.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing Crown Holdings, Inc. (CCK) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding Crown Holdings, Inc. (CCK) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Manufacturing Enthusiasts: Gain insights into how companies like Crown Holdings, Inc. (CCK) are valued in the market.
What the Template Contains
- Pre-Filled DCF Model: Crown Holdings, Inc.'s (CCK) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Crown Holdings, Inc.'s (CCK) 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.