FMC Corporation (FMC) DCF Valuation

Valoración de DCF de FMC Corporation (FMC)

US | Basic Materials | Agricultural Inputs | NYSE
FMC Corporation (FMC) 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

FMC Corporation (FMC) Bundle

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

TOTAL:

¡Simplifique la valoración de FMC Corporation (FMC) con esta calculadora DCF personalizable! Con la Real FMC Corporation (FMC) financieras y las entradas de pronóstico ajustables, puede probar escenarios y descubrir el valor razonable de FMC Corporation (FMC) en minutos.


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 4,609.8 4,642.1 5,045.2 5,802.3 4,486.8 4,506.1 4,525.4 4,544.9 4,564.4 4,584.0
Revenue Growth, % 0 0.70068 8.68 15.01 -22.67 0.42964 0.42964 0.42964 0.42964 0.42964
EBITDA 1,055.7 1,036.7 1,185.3 1,298.1 786.2 978.9 983.1 987.3 991.6 995.9
EBITDA, % 22.9 22.33 23.49 22.37 17.52 21.72 21.72 21.72 21.72 21.72
Depreciation 241.0 158.3 160.6 166.4 251.2 182.8 183.6 184.4 185.2 186.0
Depreciation, % 5.23 3.41 3.18 2.87 5.6 4.06 4.06 4.06 4.06 4.06
EBIT 814.7 878.4 1,024.7 1,131.7 535.0 796.1 799.5 802.9 806.4 809.9
EBIT, % 17.67 18.92 20.31 19.5 11.92 17.67 17.67 17.67 17.67 17.67
Total Cash 339.1 568.9 516.8 572.0 302.4 418.6 420.4 422.2 424.1 425.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,231.2 2,330.3 2,583.7 2,871.4 2,945.1
Account Receivables, % 48.4 50.2 51.21 49.49 65.64
Inventories 1,017.0 1,095.6 1,405.7 1,651.6 1,724.6 1,265.5 1,271.0 1,276.4 1,281.9 1,287.4
Inventories, % 22.06 23.6 27.86 28.46 38.44 28.09 28.09 28.09 28.09 28.09
Accounts Payable 900.1 946.7 1,135.0 1,252.2 602.4 878.0 881.8 885.6 889.4 893.2
Accounts Payable, % 19.53 20.39 22.5 21.58 13.43 19.48 19.48 19.48 19.48 19.48
Capital Expenditure -93.9 -67.2 -100.1 -142.3 -133.9 -98.3 -98.7 -99.1 -99.6 -100.0
Capital Expenditure, % -2.04 -1.45 -1.98 -2.45 -2.98 -2.18 -2.18 -2.18 -2.18 -2.18
Tax Rate, % -339.31 -339.31 -339.31 -339.31 -339.31 -339.31 -339.31 -339.31 -339.31 -339.31
EBITAT 593.8 664.9 847.9 847.1 2,350.3 646.7 649.5 652.3 655.1 657.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,607.2 624.9 533.2 454.8 1,671.1 2,023.3 722.5 725.6 728.7 731.8
WACC, % 6.77 6.83 7 6.81 7.4 6.96 6.96 6.96 6.96 6.96
PV UFCF
SUM PV UFCF 4,195.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 746
Terminal Value 15,042
Present Terminal Value 10,744
Enterprise Value 14,939
Net Debt 3,803
Equity Value 11,137
Diluted Shares Outstanding, MM 126
Equity Value Per Share 88.71

What You Will Get

  • Real FMC Financials: Includes historical and forecasted data for precise valuation.
  • Adjustable Inputs: Modify WACC, tax rates, revenue growth, and capital expenditures.
  • Automatic Calculations: Intrinsic value and NPV are calculated dynamically.
  • Scenario Analysis: Test multiple scenarios to evaluate FMC’s future performance.
  • Clear and Intuitive Design: Built for professionals yet accessible for beginners.

Key Features

  • Comprehensive FMC Financials: Gain access to precise pre-loaded historical data and future forecasts for FMC Corporation (FMC).
  • Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and margins to fit your analysis.
  • Real-Time Calculations: Enjoy automatic updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Visual Dashboard: Utilize clear charts and summaries to effectively visualize your valuation outcomes.
  • Suitable for All Users: Designed with a user-friendly structure for investors, CFOs, and consultants alike.

How It Works

  • Download: Obtain the pre-formatted Excel file containing FMC Corporation's (FMC) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and instantly analyze the results.
  • Make Decisions: Utilize the valuation findings to inform your investment approach.

Why Choose This Calculator for FMC Corporation (FMC)?

  • Accuracy: Utilizes real FMC financials to ensure precise data.
  • Flexibility: Built for users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the complexity of constructing a DCF 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 expertise.

Who Should Use This Product?

  • Investors: Accurately assess FMC Corporation’s fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for FMC’s financial reporting and analysis.
  • Consultants: Easily customize the template for valuation reports tailored to FMC clients.
  • Entrepreneurs: Acquire knowledge on financial modeling practices employed by leading companies like FMC.
  • Educators: Employ it as a teaching resource to illustrate valuation techniques relevant to FMC.

What the Template Contains

  • Pre-Filled Data: Includes FMC Corporation’s 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 FMC Corporation’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.