|
Huntsman Corporation (HUN) DCF Valuation
US | Basic Materials | Chemicals | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Huntsman Corporation (HUN) Bundle
Evaluate Huntsman Corporation's (HUN) financial outlook like an expert! This (HUN) DCF Calculator comes with pre-filled financial data and offers complete flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your predictions.
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 | 6,018.0 | 8,453.0 | 8,023.0 | 6,111.0 | 6,036.0 | 6,191.7 | 6,351.4 | 6,515.2 | 6,683.2 | 6,855.6 |
| Revenue Growth, % | 0 | 40.46 | -5.09 | -23.83 | -1.23 | 2.58 | 2.58 | 2.58 | 2.58 | 2.58 |
| EBITDA | 560.0 | 1,648.0 | 1,095.0 | 442.0 | 329.0 | 682.7 | 700.3 | 718.4 | 736.9 | 755.9 |
| EBITDA, % | 9.31 | 19.5 | 13.65 | 7.23 | 5.45 | 11.03 | 11.03 | 11.03 | 11.03 | 11.03 |
| Depreciation | 346.0 | 335.0 | 336.0 | 278.0 | 289.0 | 287.8 | 295.2 | 302.8 | 310.6 | 318.6 |
| Depreciation, % | 5.75 | 3.96 | 4.19 | 4.55 | 4.79 | 4.65 | 4.65 | 4.65 | 4.65 | 4.65 |
| EBIT | 214.0 | 1,313.0 | 759.0 | 164.0 | 40.0 | 395.0 | 405.2 | 415.6 | 426.3 | 437.3 |
| EBIT, % | 3.56 | 15.53 | 9.46 | 2.68 | 0.66269 | 6.38 | 6.38 | 6.38 | 6.38 | 6.38 |
| Total Cash | 1,593.0 | 1,041.0 | 654.0 | 540.0 | 340.0 | 760.4 | 780.0 | 800.1 | 820.8 | 842.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 910.0 | 1,015.0 | 834.0 | 753.0 | 718.0 | 764.6 | 784.3 | 804.5 | 825.3 | 846.5 |
| Account Receivables, % | 15.12 | 12.01 | 10.4 | 12.32 | 11.9 | 12.35 | 12.35 | 12.35 | 12.35 | 12.35 |
| Inventories | 848.0 | 1,201.0 | 995.0 | 867.0 | 917.0 | 867.8 | 890.2 | 913.2 | 936.7 | 960.9 |
| Inventories, % | 14.09 | 14.21 | 12.4 | 14.19 | 15.19 | 14.02 | 14.02 | 14.02 | 14.02 | 14.02 |
| Accounts Payable | 876.0 | 1,114.0 | 961.0 | 719.0 | 758.0 | 793.0 | 813.4 | 834.4 | 855.9 | 878.0 |
| Accounts Payable, % | 14.56 | 13.18 | 11.98 | 11.77 | 12.56 | 12.81 | 12.81 | 12.81 | 12.81 | 12.81 |
| Capital Expenditure | -249.0 | -342.0 | -272.0 | -230.0 | -184.0 | -227.7 | -233.5 | -239.6 | -245.8 | -252.1 |
| Capital Expenditure, % | -4.14 | -4.05 | -3.39 | -3.76 | -3.05 | -3.68 | -3.68 | -3.68 | -3.68 | -3.68 |
| Tax Rate, % | -384.62 | -384.62 | -384.62 | -384.62 | -384.62 | -384.62 | -384.62 | -384.62 | -384.62 | -384.62 |
| EBITAT | 184.8 | 1,045.0 | 500.9 | 167.3 | 193.8 | 341.2 | 350.0 | 359.0 | 368.3 | 377.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -600.2 | 818.0 | 798.9 | 182.3 | 322.8 | 438.9 | 390.0 | 400.0 | 410.4 | 420.9 |
| WACC, % | 8.77 | 8.62 | 8.33 | 9.07 | 9.07 | 8.77 | 8.77 | 8.77 | 8.77 | 8.77 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,613.6 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 436 | |||||||||
| Terminal Value | 8,265 | |||||||||
| Present Terminal Value | 5,428 | |||||||||
| Enterprise Value | 7,042 | |||||||||
| Net Debt | 387 | |||||||||
| Equity Value | 6,655 | |||||||||
| Diluted Shares Outstanding, MM | 172 | |||||||||
| Equity Value Per Share | 38.69 |
What You Will Get
- Pre-Filled Financial Model: Huntsman Corporation’s actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
- Instant Calculations: Automatic updates ensure you see results as you make changes.
- Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Huntsman Corporation (HUN).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to Huntsman Corporation (HUN).
- Customizable Forecast Assumptions: Alter growth rates, capital expenditures, and discount rates to fit Huntsman Corporation (HUN) projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Huntsman Corporation (HUN).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of Huntsman Corporation (HUN).
How It Works
- Download the Template: Gain immediate access to the Excel-based HUN DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional factors.
- Instant Calculations: The model automatically recalculates Huntsman Corporation’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment or financial decisions.
Why Choose This Calculator for Huntsman Corporation (HUN)?
- Accurate Data: Utilize real Huntsman financials for dependable valuation outcomes.
- Customizable: Modify essential parameters like growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of building from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants focusing on Huntsman Corporation.
- User-Friendly: Easy-to-navigate design and clear instructions cater to users of all experience levels.
Who Should Use Huntsman Corporation (HUN)?
- Investors: Gain insights and make informed decisions with Huntsman Corporation's robust market performance.
- Financial Analysts: Utilize comprehensive data and reports to enhance your analysis of Huntsman Corporation (HUN).
- Consultants: Leverage Huntsman Corporation's information for tailored client recommendations and presentations.
- Industry Enthusiasts: Explore Huntsman Corporation's innovations and strategies to broaden your industry knowledge.
- Educators and Students: Incorporate Huntsman Corporation (HUN) case studies into finance and business curricula for practical learning.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Huntsman Corporation (HUN) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Huntsman Corporation (HUN).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.
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.