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

Compatible con MAC / PC, completamente desbloqueado

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: $121 $71

¡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
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 4,642.1 5,045.2 5,802.3 4,486.8 4,246.1 4,199.8 4,154.0 4,108.7 4,063.9 4,019.6
Revenue Growth, % 0.00 8.68 15.01 -22.67 -5.36 -1.09 -1.09 -1.09 -1.09 -1.09
EBITDA 1,036.7 1,185.3 1,298.1 786.2 737.4 866.0 856.6 847.2 838.0 828.8
EBITDA, % 22.33 23.49 22.37 17.52 17.37 20.62 20.62 20.62 20.62 20.62
Depreciation 158.3 160.6 166.4 251.2 251.0 176.0 174.1 172.2 170.3 168.4
Depreciation, % 3.41 3.18 2.87 5.60 5.91 4.19 4.19 4.19 4.19 4.19
EBIT 878.4 1,024.7 1,131.7 535.0 486.4 690.0 682.5 675.1 667.7 660.4
EBIT, % 18.92 20.31 19.50 11.92 11.46 16.43 16.43 16.43 16.43 16.43
Total Cash 568.9 516.8 572.0 302.4 357.3 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,330.3 2,583.7 2,871.4 2,945.1 3,165.5
Account Receivables, % 50.20 51.21 49.49 65.64 74.55
Inventories 1,095.6 1,405.7 1,651.6 1,724.6 1,201.6 1,231.8 1,218.4 1,205.1 1,191.9 1,178.9
Inventories, % 23.60 27.86 28.46 38.44 28.30 29.33 29.33 29.33 29.33 29.33
Accounts Payable 946.7 1,135.0 1,252.2 602.4 768.5 806.4 797.6 788.9 780.3 771.8
Accounts Payable, % 20.39 22.50 21.58 13.43 18.10 19.20 19.20 19.20 19.20 19.20
Capital Expenditure -67.2 -100.1 -142.3 -133.9 -67.9 -87.8 -86.8 -85.9 -84.9 -84.0
Capital Expenditure, % -1.45 -1.98 -2.45 -2.98 -1.60 -2.09 -2.09 -2.09 -2.09 -2.09
Tax Rate, % 24.31 17.25 25.15 -339.31 -34.62 -61.44 -61.44 -61.44 -61.44 -61.44
EBITAT 664.9 847.9 847.1 2,350.3 654.8 1,114.0 1,101.8 1,089.8 1,077.9 1,066.2
Depreciation 158.3 160.6 166.4 251.2 251.0 176.0 174.1 172.2 170.3 168.4
Changes in Account Receivables 720.4 26.6 26.4 26.1 25.8
Changes in Inventories -30.2 13.4 13.3 13.2 13.0
Changes in Accounts Payable 37.9 -8.8 -8.7 -8.6 -8.5
Capital Expenditure -67.2 -100.1 -142.3 -133.9 -67.9 -87.8 -86.8 -85.9 -84.9 -84.0
UFCF -1,723.2 533.2 454.8 1,671.1 1,306.6 1,930.2 1,220.3 1,207.1 1,193.9 1,180.8
WACC, % 6.76 6.96 6.74 7.43 7.43 7.07 7.07 7.07 7.07 7.07
PV UFCF 1,802.8 1,064.5 983.4 908.4 839.1
SUM PV UFCF 5,598.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,204.4
Terminal Value 23,755.7
Present Terminal Value 16,882.2
Enterprise Value 22,480.4
Net Debt 3,139.0
Equity Value 19,341.4
Diluted Shares Outstanding, MM 125.0
Equity Value Per Share 154.73

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.


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.

No products were found matching.