|
Howmet Aerospace Inc. (HWM) Valoración de DCF
US | Industrials | Industrial - Machinery | 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
Howmet Aerospace Inc. (HWM) Bundle
¡Simplifique la valoración de Howmet Aerospace Inc. (HWM) con esta calculadora DCF personalizable! Con Real Howmet Aerospace Inc. (HWM) financieras y entradas de pronóstico ajustables, puede probar escenarios y descubrir cómo el valor razonable de Howmet Aerospace Inc. (HWM) 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 | 14,192.0 | 5,259.0 | 4,972.0 | 5,663.0 | 6,640.0 | 6,021.6 | 5,460.9 | 4,952.3 | 4,491.1 | 4,072.9 |
| Revenue Growth, % | 0 | -62.94 | -5.46 | 13.9 | 17.25 | -9.31 | -9.31 | -9.31 | -9.31 | -9.31 |
| EBITDA | 843.0 | 831.0 | 1,095.0 | 1,260.0 | 1,465.0 | 1,060.7 | 962.0 | 872.4 | 791.1 | 717.5 |
| EBITDA, % | 5.94 | 15.8 | 22.02 | 22.25 | 22.06 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 |
| Depreciation | 295.0 | 279.0 | 270.0 | 265.0 | 272.0 | 260.0 | 235.8 | 213.8 | 193.9 | 175.9 |
| Depreciation, % | 2.08 | 5.31 | 5.43 | 4.68 | 4.1 | 4.32 | 4.32 | 4.32 | 4.32 | 4.32 |
| EBIT | 548.0 | 552.0 | 825.0 | 995.0 | 1,193.0 | 800.7 | 726.2 | 658.5 | 597.2 | 541.6 |
| EBIT, % | 3.86 | 10.5 | 16.59 | 17.57 | 17.97 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 |
| Total Cash | 1,648.0 | 1,610.0 | 720.0 | 791.0 | 610.0 | 961.8 | 872.2 | 791.0 | 717.3 | 650.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 583.0 | 357.0 | 420.0 | 537.0 | 692.0 | 472.7 | 428.7 | 388.7 | 352.5 | 319.7 |
| Account Receivables, % | 4.11 | 6.79 | 8.45 | 9.48 | 10.42 | 7.85 | 7.85 | 7.85 | 7.85 | 7.85 |
| Inventories | 2,429.0 | 1,488.0 | 1,402.0 | 1,609.0 | 1,765.0 | 1,548.8 | 1,404.5 | 1,273.7 | 1,155.1 | 1,047.5 |
| Inventories, % | 17.12 | 28.29 | 28.2 | 28.41 | 26.58 | 25.72 | 25.72 | 25.72 | 25.72 | 25.72 |
| Accounts Payable | 976.0 | 599.0 | 732.0 | 962.0 | 982.0 | 780.0 | 707.4 | 641.5 | 581.7 | 527.6 |
| Accounts Payable, % | 6.88 | 11.39 | 14.72 | 16.99 | 14.79 | 12.95 | 12.95 | 12.95 | 12.95 | 12.95 |
| Capital Expenditure | -586.0 | -267.0 | -199.0 | -193.0 | -219.0 | -239.8 | -217.5 | -197.2 | -178.9 | -162.2 |
| Capital Expenditure, % | -4.13 | -5.08 | -4 | -3.41 | -3.3 | -3.98 | -3.98 | -3.98 | -3.98 | -3.98 |
| Tax Rate, % | 21.54 | 21.54 | 21.54 | 21.54 | 21.54 | 21.54 | 21.54 | 21.54 | 21.54 | 21.54 |
| EBITAT | 447.9 | 842.5 | 656.9 | 770.1 | 936.0 | 668.2 | 605.9 | 549.5 | 498.3 | 451.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,879.1 | 1,644.5 | 883.9 | 748.1 | 698.0 | 921.9 | 739.9 | 671.0 | 608.5 | 551.8 |
| WACC, % | 10.1 | 10.18 | 10.09 | 10.08 | 10.09 | 10.11 | 10.11 | 10.11 | 10.11 | 10.11 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,705.0 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 571 | |||||||||
| Terminal Value | 8,642 | |||||||||
| Present Terminal Value | 5,340 | |||||||||
| Enterprise Value | 8,045 | |||||||||
| Net Debt | 3,225 | |||||||||
| Equity Value | 4,820 | |||||||||
| Diluted Shares Outstanding, MM | 416 | |||||||||
| Equity Value Per Share | 11.59 |
What You Will Get
- Real Howmet Aerospace Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Howmet Aerospace’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- Real-Life HWM Data: Pre-filled with Howmet Aerospace's historical financials and future projections.
- Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your inputs.
- Scenario Testing: Develop multiple forecasting scenarios to explore various valuation outcomes.
- User-Friendly Design: Intuitive, organized, and suitable for both professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Howmet Aerospace Inc.'s pre-filled financial data and forecasts.
- Step 3: Modify critical inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update instantly as you adjust assumptions.
- Step 5: Analyze the outputs and utilize the results for investment decisions.
Why Choose This Calculator for Howmet Aerospace Inc. (HWM)?
- Accuracy: Utilizes real Howmet Aerospace financials for precise data.
- Flexibility: Allows users to freely test and adjust inputs as needed.
- Time-Saving: Eliminates the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the precision and usability expected by CFOs.
- 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 Howmet Aerospace Inc. (HWM) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients focused on Howmet Aerospace Inc. (HWM).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Aerospace Enthusiasts: Gain insights into how aerospace companies like Howmet Aerospace Inc. (HWM) are valued in the industry.
What the Howmet Aerospace Template Contains
- Preloaded HWM Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.