Olin Corporation (OLN) DCF Valuation

Valoración DCF de Olin Corporation (OLN)

US | Basic Materials | Chemicals - Specialty | NYSE
Olin Corporation (OLN) 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

Olin Corporation (OLN) Bundle

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

TOTAL:

¡Descubra el verdadero potencial de Olin Corporation (OLN) con nuestra calculadora DCF avanzada! Ajuste los supuestos clave, explore varios escenarios y evalúe cómo los cambios afectan la valoración de Olin Corporation (OLN), todo dentro de una plantilla integral de Excel.


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 6,110.0 5,758.0 8,910.6 9,376.2 6,833.0 7,295.8 7,789.9 8,317.5 8,880.9 9,482.4
Revenue Growth, % 0 -5.76 54.75 5.23 -27.12 6.77 6.77 6.77 6.77 6.77
EBITDA 827.0 -142.5 2,324.7 2,439.7 1,300.5 1,199.5 1,280.7 1,367.4 1,460.1 1,558.9
EBITDA, % 13.54 -2.47 26.09 26.02 19.03 16.44 16.44 16.44 16.44 16.44
Depreciation 619.0 585.2 592.0 619.8 533.4 603.4 644.3 687.9 734.5 784.3
Depreciation, % 10.13 10.16 6.64 6.61 7.81 8.27 8.27 8.27 8.27 8.27
EBIT 208.0 -727.7 1,732.7 1,819.9 767.1 596.0 636.4 679.5 725.5 774.7
EBIT, % 3.4 -12.64 19.45 19.41 11.23 8.17 8.17 8.17 8.17 8.17
Total Cash 220.9 189.7 180.5 194.0 170.3 196.9 210.3 224.5 239.7 256.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 774.3 786.0 1,106.8 967.8 890.0
Account Receivables, % 12.67 13.65 12.42 10.32 13.03
Inventories 695.7 674.7 868.3 941.9 858.8 809.3 864.1 922.6 985.1 1,051.8
Inventories, % 11.39 11.72 9.74 10.05 12.57 11.09 11.09 11.09 11.09 11.09
Accounts Payable 651.9 729.2 847.7 837.7 775.4 775.2 827.7 883.8 943.7 1,007.6
Accounts Payable, % 10.67 12.66 9.51 8.93 11.35 10.63 10.63 10.63 10.63 10.63
Capital Expenditure -385.6 -298.9 -200.6 -236.9 -236.0 -287.9 -307.4 -328.3 -350.5 -374.2
Capital Expenditure, % -6.31 -5.19 -2.25 -2.53 -3.45 -3.95 -3.95 -3.95 -3.95 -3.95
Tax Rate, % 17.72 17.72 17.72 17.72 17.72 17.72 17.72 17.72 17.72 17.72
EBITAT 63.7 -692.0 1,460.2 1,440.8 631.2 442.8 472.8 504.8 539.0 575.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -521.0 -319.1 1,455.7 1,879.1 1,027.2 791.6 745.9 796.5 850.4 908.0
WACC, % 7.34 8.92 8.66 8.53 8.61 8.41 8.41 8.41 8.41 8.41
PV UFCF
SUM PV UFCF 3,211.8
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 913
Terminal Value 11,532
Present Terminal Value 7,700
Enterprise Value 10,912
Net Debt 2,852
Equity Value 8,060
Diluted Shares Outstanding, MM 129
Equity Value Per Share 62.57

What You Will Receive

  • Authentic OLN Financial Data: Pre-filled with Olin Corporation’s historical and forecasted data for accurate analysis.
  • Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch Olin Corporation’s intrinsic value update immediately based on your modifications.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants in search of precise DCF results.
  • Intuitive Design: Clear layout and straightforward instructions suitable for all experience levels.

Key Features

  • 🔍 Real-Life OLN Financials: Pre-filled historical and projected data for Olin Corporation (OLN).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Olin’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Olin’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template with Olin Corporation’s (OLN) data included.
  • Step 2: Explore the pre-filled sheets and understand the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Olin Corporation’s (OLN) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator for Olin Corporation (OLN)?

  • User-Friendly Interface: Perfect for both novices and seasoned analysts.
  • Customizable Inputs: Adjust parameters effortlessly to suit your evaluation needs.
  • Real-Time Feedback: Instantly view updates on Olin’s valuation as you tweak inputs.
  • Preloaded Data: Comes equipped with Olin’s latest financial metrics for immediate analysis.
  • Preferred by Experts: Valued by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Accurately assess Olin Corporation’s (OLN) fair value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis of Olin Corporation (OLN).
  • Consultants: Efficiently customize the template for valuation reports tailored to Olin Corporation (OLN) clients.
  • Entrepreneurs: Acquire knowledge of financial modeling practices employed by leading companies like Olin Corporation (OLN).
  • Educators: Implement it as a learning resource to illustrate various valuation methodologies related to Olin Corporation (OLN).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Olin Corporation (OLN) 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 Olin Corporation (OLN).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.