|
Air Products and Chemicals, Inc. (APD) Avaliação DCF |
Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
Design Profissional: Modelos Confiáveis E Padrão Da Indústria
Pré-Construídos Para Uso Rápido E Eficiente
Compatível com MAC/PC, totalmente desbloqueado
Não É Necessária Experiência; Fácil De Seguir
Air Products and Chemicals, Inc. (APD) Bundle
Seja você um investidor ou analista, esta calculadora DCF (APD) é o seu recurso preferido para uma avaliação precisa. Equipado com dados reais da Air Products and Chemicals, Inc., você pode ajustar as previsões e observar imediatamente os efeitos.
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 | 8,856.3 | 10,323.0 | 12,698.6 | 12,600.0 | 12,100.6 | 13,154.4 | 14,299.9 | 15,545.2 | 16,899.0 | 18,370.6 |
| Revenue Growth, % | 0 | 16.56 | 23.01 | -0.77646 | -3.96 | 8.71 | 8.71 | 8.71 | 8.71 | 8.71 |
| EBITDA | 3,433.7 | 3,672.9 | 3,796.6 | 4,010.8 | 6,491.1 | 4,991.4 | 5,426.1 | 5,898.6 | 6,412.3 | 6,970.7 |
| EBITDA, % | 38.77 | 35.58 | 29.9 | 31.83 | 53.64 | 37.94 | 37.94 | 37.94 | 37.94 | 37.94 |
| Depreciation | 1,185.0 | 1,321.3 | 1,338.2 | 1,358.3 | 1,451.1 | 1,565.1 | 1,701.4 | 1,849.6 | 2,010.6 | 2,185.7 |
| Depreciation, % | 13.38 | 12.8 | 10.54 | 10.78 | 11.99 | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 |
| EBIT | 2,248.7 | 2,351.6 | 2,458.4 | 2,652.5 | 5,040.0 | 3,426.3 | 3,724.6 | 4,049.0 | 4,401.6 | 4,784.9 |
| EBIT, % | 25.39 | 22.78 | 19.36 | 21.05 | 41.65 | 26.05 | 26.05 | 26.05 | 26.05 | 26.05 |
| Total Cash | 6,357.9 | 5,800.8 | 3,301.7 | 1,949.2 | 2,984.7 | 5,107.0 | 5,551.8 | 6,035.2 | 6,560.8 | 7,132.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,757.7 | 2,002.2 | 1,941.2 | 2,325.2 | 2,168.2 | 2,391.5 | 2,599.8 | 2,826.2 | 3,072.3 | 3,339.8 |
| Account Receivables, % | 19.85 | 19.4 | 15.29 | 18.45 | 17.92 | 18.18 | 18.18 | 18.18 | 18.18 | 18.18 |
| Inventories | 404.8 | 453.9 | 514.2 | 651.8 | 766.0 | 645.1 | 701.3 | 762.3 | 828.7 | 900.9 |
| Inventories, % | 4.57 | 4.4 | 4.05 | 5.17 | 6.33 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 |
| Accounts Payable | 546.2 | 736.8 | 1,120.7 | 1,212.9 | 1,451.6 | 1,151.1 | 1,251.3 | 1,360.3 | 1,478.7 | 1,607.5 |
| Accounts Payable, % | 6.17 | 7.14 | 8.83 | 9.63 | 12 | 8.75 | 8.75 | 8.75 | 8.75 | 8.75 |
| Capital Expenditure | -2,509.0 | -2,464.2 | -2,926.5 | -4,626.4 | .0 | -2,945.6 | -3,202.2 | -3,481.0 | -3,784.2 | -4,113.7 |
| Capital Expenditure, % | -28.33 | -23.87 | -23.05 | -36.72 | 0 | -22.39 | -22.39 | -22.39 | -22.39 | -22.39 |
| Tax Rate, % | 20.6 | 20.6 | 20.6 | 20.6 | 20.6 | 20.6 | 20.6 | 20.6 | 20.6 | 20.6 |
| EBITAT | 1,750.4 | 1,968.7 | 2,013.4 | 2,116.7 | 4,001.9 | 2,759.3 | 2,999.5 | 3,260.8 | 3,544.7 | 3,853.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,189.9 | 722.8 | 809.7 | -1,580.8 | 5,734.5 | 975.8 | 1,334.6 | 1,450.8 | 1,577.2 | 1,714.5 |
| WACC, % | 7.36 | 7.41 | 7.4 | 7.38 | 7.38 | 7.39 | 7.39 | 7.39 | 7.39 | 7.39 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 5,624.3 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 1,783 | |||||||||
| Terminal Value | 52,671 | |||||||||
| Present Terminal Value | 36,885 | |||||||||
| Enterprise Value | 42,509 | |||||||||
| Net Debt | 11,822 | |||||||||
| Equity Value | 30,687 | |||||||||
| Diluted Shares Outstanding, MM | 223 | |||||||||
| Equity Value Per Share | 137.73 |
What You Will Get
- Pre-Filled Financial Model: Air Products and Chemicals, Inc. (APD)’s actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers specific to Air Products and Chemicals, Inc. (APD).
- Instant Calculations: Automatic updates ensure you see results as you make changes in real-time.
- Investor-Ready Template: A refined Excel file designed for professional-grade valuation of Air Products and Chemicals, Inc. (APD).
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts on Air Products and Chemicals, Inc. (APD).
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Air Products and Chemicals, Inc. (APD).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to the needs of Air Products and Chemicals, Inc. (APD).
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Air Products and Chemicals, Inc. (APD).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Air Products and Chemicals, Inc. (APD).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of Air Products and Chemicals, Inc. (APD).
How It Works
- 1. Access the Template: Download and open the Excel file featuring Air Products and Chemicals, Inc. (APD)’s preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results Instantly: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate multiple forecasts to examine various valuation outcomes.
- 5. Present with Assurance: Share professional valuation insights to back your decisions.
Why Choose This Calculator for Air Products and Chemicals, Inc. (APD)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and industry consultants.
- Accurate Data: Historical and projected financials for Air Products preloaded to ensure precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance makes the process straightforward and intuitive.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Air Products and Chemicals, Inc. (APD) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Air Products and Chemicals, Inc. (APD).
- Consultants: Deliver professional valuation insights to clients quickly and accurately using data from Air Products and Chemicals, Inc. (APD).
- Business Owners: Understand how large companies like Air Products and Chemicals, Inc. (APD) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Air Products and Chemicals, Inc. (APD).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Air Products and Chemicals, Inc. (APD) 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 Air Products and Chemicals, Inc. (APD).
- 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.