|
Valoración de DCF Company International Paper Company (IP) |
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
International Paper Company (IP) Bundle
¿Busca determinar el valor intrínseco de International Paper Company (IP)? Nuestra calculadora (IP) DCF integra datos del mundo real con extensas funciones de personalización, lo que le permite refinar sus pronósticos y mejorar sus estrategias de inversión.
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 | 20,580.0 | 19,363.0 | 21,161.0 | 18,916.0 | 18,619.0 | 18,209.1 | 17,808.1 | 17,416.0 | 17,032.6 | 16,657.6 |
| Revenue Growth, % | 0 | -5.91 | 9.29 | -10.61 | -1.57 | -2.2 | -2.2 | -2.2 | -2.2 | -2.2 |
| EBITDA | 2,057.0 | 2,535.0 | 2,986.0 | 2,235.0 | 1,882.0 | 2,153.1 | 2,105.7 | 2,059.3 | 2,014.0 | 1,969.6 |
| EBITDA, % | 10 | 13.09 | 14.11 | 11.82 | 10.11 | 11.82 | 11.82 | 11.82 | 11.82 | 11.82 |
| Depreciation | 1,132.0 | 1,107.0 | 1,103.0 | 1,468.0 | 1,305.0 | 1,136.2 | 1,111.2 | 1,086.7 | 1,062.8 | 1,039.4 |
| Depreciation, % | 5.5 | 5.72 | 5.21 | 7.76 | 7.01 | 6.24 | 6.24 | 6.24 | 6.24 | 6.24 |
| EBIT | 925.0 | 1,428.0 | 1,883.0 | 767.0 | 577.0 | 1,016.9 | 994.5 | 972.6 | 951.2 | 930.2 |
| EBIT, % | 4.49 | 7.37 | 8.9 | 4.05 | 3.1 | 5.58 | 5.58 | 5.58 | 5.58 | 5.58 |
| Total Cash | 5,445.0 | 1,540.0 | 804.0 | 1,113.0 | 1,170.0 | 1,834.7 | 1,794.3 | 1,754.8 | 1,716.1 | 1,678.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,696.0 | 3,610.0 | 3,765.0 | 3,492.0 | 3,362.0 | 3,133.9 | 3,064.9 | 2,997.4 | 2,931.4 | 2,866.9 |
| Account Receivables, % | 13.1 | 18.64 | 17.79 | 18.46 | 18.06 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 |
| Inventories | 2,050.0 | 1,814.0 | 1,942.0 | 1,889.0 | 1,784.0 | 1,750.8 | 1,712.2 | 1,674.5 | 1,637.7 | 1,601.6 |
| Inventories, % | 9.96 | 9.37 | 9.18 | 9.99 | 9.58 | 9.61 | 9.61 | 9.61 | 9.61 | 9.61 |
| Accounts Payable | 2,035.0 | 2,606.0 | 2,708.0 | 2,442.0 | 2,316.0 | 2,239.4 | 2,190.1 | 2,141.9 | 2,094.8 | 2,048.6 |
| Accounts Payable, % | 9.89 | 13.46 | 12.8 | 12.91 | 12.44 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 |
| Capital Expenditure | -751.0 | -549.0 | -931.0 | -1,141.0 | -921.0 | -796.2 | -778.7 | -761.5 | -744.8 | -728.4 |
| Capital Expenditure, % | -3.65 | -2.84 | -4.4 | -6.03 | -4.95 | -4.37 | -4.37 | -4.37 | -4.37 | -4.37 |
| Tax Rate, % | -278.91 | -278.91 | -278.91 | -278.91 | -278.91 | -278.91 | -278.91 | -278.91 | -278.91 | -278.91 |
| EBITAT | 685.9 | 1,159.3 | 1,874.3 | 578.3 | 2,186.3 | 875.0 | 855.8 | 836.9 | 818.5 | 800.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,644.1 | 1,610.3 | 1,865.3 | 965.3 | 2,679.3 | 1,399.8 | 1,246.6 | 1,219.1 | 1,192.3 | 1,166.0 |
| WACC, % | 6.94 | 7.01 | 7.19 | 6.95 | 7.2 | 7.06 | 7.06 | 7.06 | 7.06 | 7.06 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 5,125.6 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 1,201 | |||||||||
| Terminal Value | 29,603 | |||||||||
| Present Terminal Value | 21,051 | |||||||||
| Enterprise Value | 26,176 | |||||||||
| Net Debt | 4,683 | |||||||||
| Equity Value | 21,493 | |||||||||
| Diluted Shares Outstanding, MM | 354 | |||||||||
| Equity Value Per Share | 60.68 |
What You Will Receive
- Flexible Forecast Inputs: Modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: International Paper Company's (IP) financial information pre-loaded to facilitate your analysis.
- Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model tailored to suit your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for International Paper Company (IP).
- WACC Calculator: Comes with a pre-built Weighted Average Cost of Capital sheet that allows for customizable inputs.
- Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to International Paper Company (IP).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Download: Obtain the pre-built Excel file containing International Paper Company’s (IP) 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: Develop various forecasts and instantly compare results.
- Make Decisions: Utilize the valuation findings to inform your investment strategy.
Why Choose This Calculator for International Paper Company (IP)?
- Comprehensive Tool: Offers DCF, WACC, and financial ratio analyses all in one convenient package.
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- Detailed Insights: Automatically computes International Paper’s intrinsic value and Net Present Value.
- Preloaded Data: Historical and forecasted data provide reliable starting points for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focused on (IP).
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing portfolios featuring International Paper Company (IP).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Offer clients precise valuation insights regarding International Paper Company (IP) stock.
- Students and Educators: Utilize real-world data to enhance skills in financial modeling and teaching.
- Industry Analysts: Gain insights into how companies like International Paper Company (IP) are valued in the marketplace.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled International Paper Company (IP) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for International Paper Company (IP).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.