|
TORM plc (TRMD) DCF Valuation
GB | Energy | Oil & Gas Midstream | NASDAQ
|
- ✓ 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
TORM plc (TRMD) Bundle
Looking to evaluate TORM plc's intrinsic value? Our (TRMD) DCF Calculator integrates real-world data with comprehensive customization features, enabling you to refine your forecasts and enhance your investment strategy.
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 | 692.6 | 747.4 | 619.5 | 1,443.4 | 1,520.4 | 1,885.8 | 2,339.0 | 2,901.2 | 3,598.4 | 4,463.3 |
| Revenue Growth, % | 0 | 7.9 | -17.11 | 132.99 | 5.34 | 24.03 | 24.03 | 24.03 | 24.03 | 24.03 |
| EBITDA | 330.8 | 258.6 | 132.5 | 737.4 | 862.2 | 797.8 | 989.6 | 1,227.4 | 1,522.4 | 1,888.3 |
| EBITDA, % | 47.76 | 34.6 | 21.39 | 51.09 | 56.71 | 42.31 | 42.31 | 42.31 | 42.31 | 42.31 |
| Depreciation | 110.4 | 131.1 | 125.8 | 141.2 | 149.3 | 276.8 | 343.3 | 425.8 | 528.1 | 655.1 |
| Depreciation, % | 15.93 | 17.54 | 20.31 | 9.78 | 9.82 | 14.68 | 14.68 | 14.68 | 14.68 | 14.68 |
| EBIT | 220.5 | 127.5 | 6.7 | 596.2 | 712.9 | 521.1 | 646.3 | 801.6 | 994.3 | 1,233.2 |
| EBIT, % | 31.83 | 17.06 | 1.07 | 41.3 | 46.89 | 27.63 | 27.63 | 27.63 | 27.63 | 27.63 |
| Total Cash | 72.5 | 89.5 | 171.7 | 320.5 | 265.5 | 338.8 | 420.2 | 521.2 | 646.5 | 801.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 89.8 | 58.6 | 84.0 | 259.5 | 219.0 | 251.7 | 312.2 | 387.3 | 480.3 | 595.8 |
| Account Receivables, % | 12.97 | 7.84 | 13.55 | 17.98 | 14.4 | 13.35 | 13.35 | 13.35 | 13.35 | 13.35 |
| Inventories | 34.8 | 22.5 | 48.8 | 72.0 | 61.7 | 94.2 | 116.8 | 144.8 | 179.7 | 222.8 |
| Inventories, % | 5.03 | 3.01 | 7.88 | 4.99 | 4.06 | 4.99 | 4.99 | 4.99 | 4.99 | 4.99 |
| Accounts Payable | 47.1 | 14.4 | 35.3 | 48.5 | 43.1 | 77.8 | 96.5 | 119.6 | 148.4 | 184.1 |
| Accounts Payable, % | 6.8 | 1.92 | 5.7 | 3.36 | 2.83 | 4.12 | 4.12 | 4.12 | 4.12 | 4.12 |
| Capital Expenditure | -384.3 | -173.1 | -319.8 | -120.0 | -510.2 | -649.2 | -805.3 | -998.8 | -1,238.9 | -1,536.6 |
| Capital Expenditure, % | -55.49 | -23.15 | -51.62 | -8.31 | -33.56 | -34.43 | -34.43 | -34.43 | -34.43 | -34.43 |
| Tax Rate, % | 0.57316 | 0.57316 | 0.57316 | 0.57316 | 0.57316 | 0.57316 | 0.57316 | 0.57316 | 0.57316 | 0.57316 |
| EBITAT | 219.4 | 125.5 | 6.9 | 602.7 | 708.8 | 518.3 | 642.9 | 797.4 | 989.1 | 1,226.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -132.1 | 94.3 | -217.9 | 438.4 | 393.2 | 115.4 | 116.5 | 144.5 | 179.2 | 222.3 |
| WACC, % | 5.28 | 5.25 | 5.29 | 5.29 | 5.28 | 5.28 | 5.28 | 5.28 | 5.28 | 5.28 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 656.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 227 | |||||||||
| Terminal Value | 6,918 | |||||||||
| Present Terminal Value | 5,350 | |||||||||
| Enterprise Value | 6,006 | |||||||||
| Net Debt | 794 | |||||||||
| Equity Value | 5,212 | |||||||||
| Diluted Shares Outstanding, MM | 87 | |||||||||
| Equity Value Per Share | 60.12 |
What You Will Get
- Real TRMD Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are automatically computed in real-time.
- Scenario Analysis: Evaluate multiple scenarios to assess TORM plc's future performance.
- User-Friendly Design: Crafted for professionals, yet easy to navigate for newcomers.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages TORM plc’s actual financial data for credible valuation results.
- Effortless Scenario Analysis: Easily explore various assumptions and evaluate different outcomes.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based TORM plc (TRMD) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model automatically recalculates TORM plc’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.
Why Choose TORM plc (TRMD)?
- Save Time: Quickly access comprehensive shipping data without the hassle of extensive research.
- Enhance Decision-Making: Utilize accurate market insights to make informed investment choices.
- Fully Customizable: Adjust parameters to fit your specific investment strategies and goals.
- User-Friendly Interface: Navigate through intuitive dashboards for effortless data analysis.
- Backed by Industry Experts: Rely on a platform designed for professionals prioritizing accuracy and efficiency.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling TORM plc (TRMD) shares.
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for TORM plc (TRMD).
- Consultants: Provide clients with accurate and timely valuation insights on TORM plc (TRMD).
- Business Owners: Gain insights into how maritime companies like TORM plc (TRMD) are valued to inform your own business strategies.
- Finance Students: Acquire practical knowledge of valuation techniques using real-world data from TORM plc (TRMD).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled TORM plc (TRMD) 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 TORM plc (TRMD).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.