|
Valoración DCF de Sensient Technologies Corporation (SXT)
US | Basic Materials | Chemicals - Specialty | 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
Sensient Technologies Corporation (SXT) Bundle
Diseñado para la precisión, nuestra calculadora DCF [SXT] le permite evaluar la valoración de Sensient Technologies Corporation utilizando datos financieros del mundo real, ofreciendo una flexibilidad completa para modificar todos los parámetros esenciales para mejorar las proyecciones.
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 | 1,322.9 | 1,332.0 | 1,380.3 | 1,437.0 | 1,456.5 | 1,492.0 | 1,528.5 | 1,565.8 | 1,604.1 | 1,643.3 |
| Revenue Growth, % | 0 | 0.68537 | 3.62 | 4.11 | 1.35 | 2.44 | 2.44 | 2.44 | 2.44 | 2.44 |
| EBITDA | 176.1 | 202.3 | 222.1 | 249.2 | 212.8 | 228.4 | 234.0 | 239.7 | 245.6 | 251.6 |
| EBITDA, % | 13.31 | 15.19 | 16.09 | 17.34 | 14.61 | 15.31 | 15.31 | 15.31 | 15.31 | 15.31 |
| Depreciation | 55.0 | 49.6 | 52.1 | 52.5 | 57.8 | 57.5 | 58.9 | 60.4 | 61.8 | 63.4 |
| Depreciation, % | 4.16 | 3.73 | 3.77 | 3.65 | 3.97 | 3.86 | 3.86 | 3.86 | 3.86 | 3.86 |
| EBIT | 121.1 | 152.7 | 170.0 | 196.8 | 155.0 | 170.9 | 175.1 | 179.3 | 183.7 | 188.2 |
| EBIT, % | 9.15 | 11.46 | 12.32 | 13.69 | 10.64 | 11.45 | 11.45 | 11.45 | 11.45 | 11.45 |
| Total Cash | 21.2 | 24.8 | 25.7 | 20.9 | 28.9 | 26.2 | 26.8 | 27.5 | 28.1 | 28.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 213.2 | 234.1 | 261.1 | 302.1 | 272.2 | 275.5 | 282.2 | 289.1 | 296.2 | 303.4 |
| Account Receivables, % | 16.12 | 17.58 | 18.92 | 21.02 | 18.69 | 18.46 | 18.46 | 18.46 | 18.46 | 18.46 |
| Inventories | 422.5 | 381.3 | 411.6 | 564.1 | 598.4 | 509.5 | 521.9 | 534.7 | 547.7 | 561.1 |
| Inventories, % | 31.94 | 28.63 | 29.82 | 39.26 | 41.09 | 34.15 | 34.15 | 34.15 | 34.15 | 34.15 |
| Accounts Payable | 94.7 | 107.3 | 125.5 | 142.4 | 131.1 | 129.0 | 132.1 | 135.3 | 138.6 | 142.0 |
| Accounts Payable, % | 7.15 | 8.06 | 9.09 | 9.91 | 9 | 8.64 | 8.64 | 8.64 | 8.64 | 8.64 |
| Capital Expenditure | -39.1 | -52.2 | -60.8 | -79.3 | -87.9 | -68.1 | -69.8 | -71.5 | -73.2 | -75.0 |
| Capital Expenditure, % | -2.96 | -3.92 | -4.4 | -5.52 | -6.03 | -4.57 | -4.57 | -4.57 | -4.57 | -4.57 |
| Tax Rate, % | 28.08 | 28.08 | 28.08 | 28.08 | 28.08 | 28.08 | 28.08 | 28.08 | 28.08 | 28.08 |
| EBITAT | 98.4 | 121.2 | 128.2 | 152.1 | 111.5 | 131.7 | 134.9 | 138.2 | 141.6 | 145.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -426.8 | 151.6 | 80.4 | -51.3 | 65.9 | 204.5 | 108.0 | 110.7 | 113.4 | 116.1 |
| WACC, % | 7.23 | 7.22 | 7.19 | 7.2 | 7.16 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 542.5 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 120 | |||||||||
| Terminal Value | 2,849 | |||||||||
| Present Terminal Value | 2,012 | |||||||||
| Enterprise Value | 2,555 | |||||||||
| Net Debt | 630 | |||||||||
| Equity Value | 1,925 | |||||||||
| Diluted Shares Outstanding, MM | 42 | |||||||||
| Equity Value Per Share | 45.57 |
What You Will Receive
- Customizable Excel Template: An adaptable Excel-based DCF Calculator featuring pre-filled real SXT financials.
- Accurate Data: Historical performance data and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly assess the effect of your inputs on Sensient Technologies’ valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for simplicity and usability, complete with step-by-step guidance.
Key Features
- Customizable Financial Metrics: Adjust vital inputs such as revenue forecasts, operating margins, and investment levels.
- Instant DCF Calculation: Quickly determines intrinsic value, net present value (NPV), and additional financial metrics.
- High-Precision Results: Leverages Sensient Technologies Corporation’s (SXT) actual financial data for accurate valuation insights.
- Effortless Scenario Testing: Explore various assumptions and analyze results with ease.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file for Sensient Technologies Corporation (SXT).
- Step 2: Review Sensient's pre-filled financial data and forecasts.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the results for informed investment choices.
Why Choose This Calculator for Sensient Technologies Corporation (SXT)?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your analysis needs.
- Real-Time Feedback: Observe immediate changes in Sensient's valuation as you tweak inputs.
- Preloaded Data: Comes with Sensient's actual financial figures for swift evaluation.
- Relied Upon by Experts: Frequently utilized by investors and analysts for informed decision-making.
Who Should Use This Product?
- Professional Investors: Create comprehensive and accurate valuation models for portfolio assessments related to Sensient Technologies Corporation (SXT).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Sensient Technologies Corporation (SXT).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Industry Analysts: Gain insights into how companies like Sensient Technologies Corporation (SXT) are valued in the market.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Sensient Technologies Corporation (SXT) 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 Sensient Technologies Corporation (SXT).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.