Carpenter Technology Corporation (CRS) DCF Valuation

Valoración DCF de Carpenter Technology Corporation (CRS)

US | Industrials | Manufacturing - Metal Fabrication | NYSE
Carpenter Technology Corporation (CRS) 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

Compatible con MAC / PC, completamente desbloqueado

No Se Necesita Experiencia; Fáciles De Seguir

Carpenter Technology Corporation (CRS) Bundle

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

TOTAL:

Diseñada para la precisión, nuestra calculadora DCF de Carpenter Technology Corporation (CRS) le permite evaluar la valoración de Carpenter Technology Corporation (CRS) utilizando datos financieros del mundo real y ofrece una flexibilidad completa para modificar todos los parámetros clave para proyecciones más precisas.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2021
AY2
2022
AY3
2023
AY4
2024
AY5
2025
FY1
2026
FY2
2027
FY3
2028
FY4
2029
FY5
2030
Revenue 1,475.6 1,836.3 2,550.3 2,759.7 2,877.1 3,422.3 4,070.7 4,842.0 5,759.5 6,850.8
Revenue Growth, % 0 24.44 38.88 8.21 4.25 18.95 18.95 18.95 18.95 18.95
EBITDA -141.2 113.6 257.6 397.2 654.9 300.3 357.2 424.9 505.4 601.1
EBITDA, % -9.57 6.19 10.1 14.39 22.76 8.77 8.77 8.77 8.77 8.77
Depreciation 123.6 131.4 131.0 134.6 139.2 208.0 247.4 294.2 350.0 416.3
Depreciation, % 8.38 7.16 5.14 4.88 4.84 6.08 6.08 6.08 6.08 6.08
EBIT -264.8 -17.8 126.6 262.6 515.7 92.3 109.8 130.6 155.4 184.8
EBIT, % -17.95 -0.96934 4.96 9.52 17.92 2.7 2.7 2.7 2.7 2.7
Total Cash 287.4 154.2 44.5 199.1 315.5 327.2 389.2 462.9 550.6 654.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 308.7 382.3 531.3 562.6 575.5
Account Receivables, % 20.92 20.82 20.83 20.39 20
Inventories 425.7 496.1 639.7 735.4 793.8 925.3 1,100.6 1,309.2 1,557.2 1,852.3
Inventories, % 28.85 27.02 25.08 26.65 27.59 27.04 27.04 27.04 27.04 27.04
Accounts Payable 142.4 242.1 278.1 263.9 267.4 360.0 428.2 509.3 605.8 720.6
Accounts Payable, % 9.65 13.18 10.9 9.56 9.29 10.52 10.52 10.52 10.52 10.52
Capital Expenditure -100.5 -91.3 -82.3 -96.6 -154.3 -163.4 -194.4 -231.2 -275.0 -327.1
Capital Expenditure, % -6.81 -4.97 -3.23 -3.5 -5.36 -4.77 -4.77 -4.77 -4.77 -4.77
Tax Rate, % 19.54 19.54 19.54 19.54 19.54 19.54 19.54 19.54 19.54 19.54
EBITAT -204.1 -13.9 98.5 231.5 414.9 74.1 88.1 104.8 124.7 148.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -773.0 -18.1 -109.4 128.3 332.0 -49.5 -99.5 -118.3 -140.8 -167.4
WACC, % 10.38 10.39 10.39 10.42 10.4 10.4 10.4 10.4 10.4 10.4
PV UFCF
SUM PV UFCF -411.3
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) -173
Terminal Value -2,513
Present Terminal Value -1,533
Enterprise Value -1,944
Net Debt 380
Equity Value -2,324
Diluted Shares Outstanding, MM 51
Equity Value Per Share -45.84

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real CRS financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the impact of your inputs on Carpenter Technology Corporation’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, accompanied by step-by-step instructions.

Key Features

  • Customizable Financial Inputs: Adjust key metrics such as revenue projections, EBITDA margins, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and various financial outputs.
  • High-Precision Accuracy: Leverages Carpenter Technology Corporation's (CRS) actual financial data for credible valuation results.
  • Simplified Scenario Analysis: Easily explore different assumptions and evaluate their impacts.
  • Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Carpenter Technology Corporation’s (CRS) pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the results and leverage the findings for your investment decisions.

Why Choose This Calculator for Carpenter Technology Corporation (CRS)?

  • Accuracy: Utilizes real Carpenter Technology financial data to ensure precise calculations.
  • Flexibility: Allows users to freely test and adjust inputs according to their needs.
  • Time-Saving: Eliminates the need to create a discounted cash flow model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing Carpenter Technology Corporation (CRS) stock.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Carpenter Technology Corporation (CRS).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Manufacturing Enthusiasts: Gain insights into how manufacturing companies like Carpenter Technology Corporation (CRS) are valued in the marketplace.

What the Template Contains

  • Historical Data: Includes Carpenter Technology Corporation’s (CRS) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Carpenter Technology Corporation’s (CRS) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Carpenter Technology Corporation’s (CRS) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


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.