|
CVR Energy, Inc. (CVI) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
CVR Energy, Inc. (CVI) Bundle
Gain insights into your CVR Energy, Inc. (CVI) valuation analysis with our sophisticated DCF Calculator! Stocked with accurate CVI data, this Excel template empowers you to adjust forecasts and assumptions to determine the intrinsic value of CVR Energy, Inc. (CVI) with accuracy.
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 | 3,930.0 | 7,242.0 | 10,896.0 | 9,247.0 | 7,610.0 | 9,548.5 | 11,980.9 | 15,032.8 | 18,862.1 | 23,667.0 |
| Revenue Growth, % | 0 | 84.27 | 50.46 | -15.13 | -17.7 | 25.47 | 25.47 | 25.47 | 25.47 | 25.47 |
| EBITDA | -7.0 | 369.0 | 1,262.0 | 1,435.0 | 394.0 | 710.3 | 891.3 | 1,118.3 | 1,403.2 | 1,760.6 |
| EBITDA, % | -0.17812 | 5.1 | 11.58 | 15.52 | 5.18 | 7.44 | 7.44 | 7.44 | 7.44 | 7.44 |
| Depreciation | 278.0 | 279.0 | 288.0 | 298.0 | 298.0 | 395.5 | 496.2 | 622.6 | 781.2 | 980.2 |
| Depreciation, % | 7.07 | 3.85 | 2.64 | 3.22 | 3.92 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 |
| EBIT | -285.0 | 90.0 | 974.0 | 1,137.0 | 96.0 | 314.9 | 395.1 | 495.7 | 622.0 | 780.4 |
| EBIT, % | -7.25 | 1.24 | 8.94 | 12.3 | 1.26 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 |
| Total Cash | 667.0 | 510.0 | 510.0 | 581.0 | 987.0 | 915.7 | 1,148.9 | 1,441.6 | 1,808.8 | 2,269.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 178.0 | 299.0 | 358.0 | 286.0 | 295.0 | 361.2 | 453.2 | 568.6 | 713.5 | 895.2 |
| Account Receivables, % | 4.53 | 4.13 | 3.29 | 3.09 | 3.88 | 3.78 | 3.78 | 3.78 | 3.78 | 3.78 |
| Inventories | 298.0 | 484.0 | 624.0 | 604.0 | 502.0 | 632.5 | 793.6 | 995.8 | 1,249.5 | 1,567.8 |
| Inventories, % | 7.58 | 6.68 | 5.73 | 6.53 | 6.6 | 6.62 | 6.62 | 6.62 | 6.62 | 6.62 |
| Accounts Payable | 282.0 | 409.0 | 497.0 | 530.0 | 538.0 | 576.5 | 723.3 | 907.6 | 1,138.7 | 1,428.8 |
| Accounts Payable, % | 7.18 | 5.65 | 4.56 | 5.73 | 7.07 | 6.04 | 6.04 | 6.04 | 6.04 | 6.04 |
| Capital Expenditure | -283.0 | -249.0 | -274.0 | -262.0 | -232.0 | -363.5 | -456.1 | -572.3 | -718.1 | -901.0 |
| Capital Expenditure, % | -7.2 | -3.44 | -2.51 | -2.83 | -3.05 | -3.81 | -3.81 | -3.81 | -3.81 | -3.81 |
| Tax Rate, % | 63.16 | 63.16 | 63.16 | 63.16 | 63.16 | 63.16 | 63.16 | 63.16 | 63.16 | 63.16 |
| EBITAT | -219.8 | 100.9 | 783.1 | 805.9 | 35.4 | 230.0 | 288.6 | 362.1 | 454.3 | 570.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -418.8 | -49.1 | 686.1 | 966.9 | 202.4 | 103.7 | 222.4 | 279.0 | 350.1 | 439.2 |
| WACC, % | 6.5 | 7 | 6.58 | 6.37 | 5.63 | 6.42 | 6.42 | 6.42 | 6.42 | 6.42 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,120.1 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 441 | |||||||||
| Terminal Value | 7,461 | |||||||||
| Present Terminal Value | 5,467 | |||||||||
| Enterprise Value | 6,588 | |||||||||
| Net Debt | 948 | |||||||||
| Equity Value | 5,640 | |||||||||
| Diluted Shares Outstanding, MM | 101 | |||||||||
| Equity Value Per Share | 56.11 |
What You Will Get
- Pre-Filled Financial Model: CVR Energy’s actual data provides an accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
- Instant Calculations: Automatic updates let you see results in real-time as you make adjustments.
- Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
- Customizable and Reusable: Designed for adaptability, allowing for repeated use in detailed forecasts.
Key Features
- Comprehensive CVI Data: Pre-loaded with CVR Energy's historical financial performance and future projections.
- Flexible Input Options: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures to suit your analysis.
- Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on user-defined inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- Intuitive User Interface: Designed to be accessible for both professionals and novices, featuring a clear and organized layout.
How It Works
- Step 1: Download the Excel file for CVR Energy, Inc. (CVI).
- Step 2: Review CVR Energy’s pre-filled financial data and forecasts.
- Step 3: Modify critical inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose This Calculator for CVR Energy, Inc. (CVI)?
- Accuracy: Utilizes real CVR Energy financials to ensure data precision.
- Flexibility: Allows users to easily test and adjust inputs as needed.
- Time-Saving: Eliminate the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for those without extensive financial modeling knowledge.
Who Should Use This Product?
- Investors: Accurately assess CVR Energy, Inc.’s (CVI) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial analysis and reporting.
- Consultants: Effortlessly modify the template for client valuation reports.
- Entrepreneurs: Acquire insights into financial modeling practices of leading energy companies.
- Educators: Employ it as a teaching resource to illustrate valuation techniques.
What the Template Contains
- Pre-Filled Data: Contains CVR Energy's historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate CVR Energy's profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing key valuation outcomes.
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.