LSB Industries, Inc. (LXU) DCF Valuation

LSB Industries, Inc. (LXU) DCF Valuation

US | Basic Materials | Chemicals | NYSE
LSB Industries, Inc. (LXU) DCF Valuation
  • ✓ 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

LSB Industries, Inc. (LXU) Bundle

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

TOTAL:

Optimize your time and improve precision with our (LXU) DCF Calculator! Utilizing actual LSB Industries, Inc. data and customizable assumptions, this tool enables you to forecast, analyze, and evaluate LSB Industries, Inc. like an expert investor.


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 351.3 556.2 901.7 593.7 522.4 619.4 734.4 870.8 1,032.4 1,224.1
Revenue Growth, % 0 58.33 62.11 -34.16 -12.01 18.57 18.57 18.57 18.57 18.57
EBITDA 55.3 171.0 378.6 120.7 82.7 154.4 183.1 217.0 257.3 305.1
EBITDA, % 15.74 30.74 41.99 20.33 15.83 24.93 24.93 24.93 24.93 24.93
Depreciation 70.8 69.9 68.0 68.9 74.3 81.9 97.1 115.1 136.5 161.9
Depreciation, % 20.16 12.57 7.54 11.61 14.22 13.22 13.22 13.22 13.22 13.22
EBIT -15.5 101.0 310.6 51.8 8.4 72.5 86.0 101.9 120.8 143.3
EBIT, % -4.42 18.17 34.44 8.72 1.61 11.7 11.7 11.7 11.7 11.7
Total Cash 16.3 82.1 394.3 305.9 184.2 185.7 220.2 261.1 309.6 367.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 42.6 86.4 74.8 40.4 39.1
Account Receivables, % 12.11 15.54 8.29 6.8 7.48
Inventories 51.6 58.1 71.7 70.7 24.9 61.7 73.1 86.7 102.8 121.9
Inventories, % 14.7 10.44 7.95 11.91 4.77 9.95 9.95 9.95 9.95 9.95
Accounts Payable 46.6 49.5 78.2 68.3 83.5 72.2 85.6 101.5 120.4 142.7
Accounts Payable, % 13.25 8.89 8.67 11.51 15.98 11.66 11.66 11.66 11.66 11.66
Capital Expenditure -30.5 -35.1 -45.8 -67.6 .0 -39.0 -46.2 -54.8 -65.0 -77.0
Capital Expenditure, % -8.67 -6.32 -5.08 -11.39 0 -6.29 -6.29 -6.29 -6.29 -6.29
Tax Rate, % 25.67 25.67 25.67 25.67 25.67 25.67 25.67 25.67 25.67 25.67
EBITAT -14.4 112.9 265.4 42.7 6.3 63.1 74.8 88.7 105.1 124.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -21.7 100.3 314.4 69.5 142.8 34.8 116.1 137.6 163.2 193.5
WACC, % 13.43 13.87 12.97 12.78 12.28 13.07 13.07 13.07 13.07 13.07
PV UFCF
SUM PV UFCF 421.4
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 194
Terminal Value 1,547
Present Terminal Value 837
Enterprise Value 1,259
Net Debt 10
Equity Value 1,249
Diluted Shares Outstanding, MM 72
Equity Value Per Share 17.35

What You Will Receive

  • Comprehensive Financial Model: LSB Industries’ actual data facilitates accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate results as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

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

How It Works

  • 1. Access the Template: Download and open the Excel file containing LSB Industries, Inc. (LXU) preloaded data.
  • 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
  • 3. View Results in Real-Time: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Different Scenarios: Evaluate various forecasts to assess different valuation results.
  • 5. Utilize with Assurance: Deliver expert valuation insights to enhance your decision-making process.

Why Choose This Calculator for LSB Industries, Inc. (LXU)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for LSB Industries, Inc. (LXU).
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes LSB Industries, Inc. (LXU)'s intrinsic value and Net Present Value.
  • Data-Rich Environment: Access historical and projected data for precise calculations.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focusing on LSB Industries, Inc. (LXU).

Who Should Use This Product?

  • Investors: Accurately assess LSB Industries, Inc. (LXU)’s fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to LSB Industries, Inc. (LXU).
  • Consultants: Effortlessly customize the template for valuation reports tailored to LSB Industries, Inc. (LXU) clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies, including LSB Industries, Inc. (LXU).
  • Educators: Implement it as an educational resource to illustrate valuation methodologies relevant to LSB Industries, Inc. (LXU).

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations for LSB Industries, Inc. (LXU).
  • Real-World Data: LSB Industries’ historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
  • Financial Statements: Full annual and quarterly breakdowns for deeper insights into LSB Industries, Inc. (LXU).
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to LSB Industries, Inc. (LXU).
  • Dashboard with Visual Outputs: Charts and tables for clear, actionable results related to LSB Industries, Inc. (LXU).


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.

No products were found matching.