Croda International Plc (CRDAL) DCF Valuation

Croda International PLC (CRDA.L) Avaliação DCF

GB | Basic Materials | Chemicals - Specialty | LSE
Croda International Plc (CRDAL) DCF Valuation

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

Croda International Plc (CRDA.L) Bundle

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

TOTAL:

Simplifique a avaliação da CRODA International PLC (CRDAL) com esta calculadora DCF personalizável! Com o Real Croda International PLC (CRDAL) Financas e insumos de previsão ajustável, você pode testar cenários e descobrir o valor justo da CRODA International PLC (CRDAL) em minutos.


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 1,390.3 1,889.6 2,089.3 1,694.5 1,628.1 1,724.4 1,826.5 1,934.5 2,049.0 2,170.2
Revenue Growth, % 0 35.91 10.57 -18.9 -3.92 5.92 5.92 5.92 5.92 5.92
EBITDA 369.6 549.4 924.8 388.5 374.5 503.0 532.8 564.3 597.7 633.1
EBITDA, % 26.58 29.07 44.26 22.93 23 29.17 29.17 29.17 29.17 29.17
Depreciation 81.8 113.3 120.7 126.2 135.8 115.3 122.2 129.4 137.1 145.2
Depreciation, % 5.88 6 5.78 7.45 8.34 6.69 6.69 6.69 6.69 6.69
EBIT 287.8 436.1 804.1 262.3 238.7 387.7 410.6 434.9 460.6 487.9
EBIT, % 20.7 23.08 38.49 15.48 14.66 22.48 22.48 22.48 22.48 22.48
Total Cash 106.5 112.8 320.6 172.5 166.8 170.4 180.5 191.1 202.4 214.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 238.5 277.4 314.6 318.0 .0
Account Receivables, % 17.15 14.68 15.06 18.77 0
Inventories 302.6 443.0 464.0 341.2 367.9 379.9 402.4 426.2 451.4 478.1
Inventories, % 21.77 23.44 22.21 20.14 22.6 22.03 22.03 22.03 22.03 22.03
Accounts Payable 97.8 133.2 120.9 125.8 126.7 121.0 128.1 135.7 143.7 152.2
Accounts Payable, % 7.03 7.05 5.79 7.42 7.78 7.02 7.02 7.02 7.02 7.02
Capital Expenditure -121.2 -158.7 -152.4 -189.0 -181.8 -161.2 -170.7 -180.8 -191.5 -202.8
Capital Expenditure, % -8.72 -8.4 -7.29 -11.15 -11.17 -9.35 -9.35 -9.35 -9.35 -9.35
Tax Rate, % 23.72 23.72 23.72 23.72 23.72 23.72 23.72 23.72 23.72 23.72
EBITAT 215.3 340.0 669.4 189.8 182.1 298.2 315.9 334.6 354.4 375.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -267.4 150.7 567.2 251.3 428.3 8.2 238.6 252.8 267.7 283.5
WACC, % 7.3 7.32 7.36 7.28 7.31 7.31 7.31 7.31 7.31 7.31
PV UFCF
SUM PV UFCF 820.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 289
Terminal Value 5,443
Present Terminal Value 3,824
Enterprise Value 4,645
Net Debt 532
Equity Value 4,113
Diluted Shares Outstanding, MM 140
Equity Value Per Share 2,945.17

What You Will Receive

  • Authentic CRDA Financial Data: Includes Croda International's historical and projected metrics for accurate analysis.
  • Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA percentage.
  • Instant Calculations: Watch Croda’s intrinsic value refresh in real-time as you make adjustments.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • User-Friendly Interface: Intuitive layout and straightforward instructions suitable for all skill levels.

Core Capabilities

  • Customizable Forecast Inputs: Adjust essential parameters such as revenue growth, EBITDA %, and capital expenditures with ease.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional outputs.
  • High-Precision Accuracy: Leverages Croda International Plc’s (CRDAL) real-world financial data for reliable valuation results.
  • Simplified Scenario Analysis: Effortlessly evaluate various assumptions and assess outcomes side by side.
  • Efficiency Booster: Streamline your process by avoiding the construction of intricate valuation models from the ground up.

How It Functions

  • 1. Access the Template: Download and open the Excel file featuring Croda International Plc’s preloaded data.
  • 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
  • 3. See Instant Results: The DCF model automatically calculates intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Utilize with Assurance: Present expert valuation insights to back your decision-making process.

Why Opt for This Calculator?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses for a comprehensive evaluation.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically calculates Croda International Plc's intrinsic value and Net Present Value.
  • Preloaded Information: Utilizes both historical and projected data for reliable calculations.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors focusing on (CRDAL).

Who Should Use This Product?

  • Finance Students: Explore valuation methods and practice with real-time data.
  • Academics: Integrate industry-standard models into your teaching or research projects.
  • Investors: Validate your hypotheses and evaluate valuation metrics for Croda International Plc (CRDAL).
  • Analysts: Enhance your efficiency with a customizable and ready-to-use DCF model.
  • Small Business Owners: Discover how public corporations like Croda International Plc (CRDAL) are assessed in the market.

Contents of the Template

  • Historical Data: A comprehensive overview of Croda International Plc's past financial performance and foundational forecasts.
  • DCF and Levered DCF Models: In-depth templates designed to assess the intrinsic value of Croda International Plc.
  • WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
  • Editable Inputs: Customize essential variables such as growth rates, EBITDA percentages, and CAPEX assumptions.
  • Quarterly and Annual Statements: A thorough analysis of Croda International Plc's financial data.
  • Interactive Dashboard: A dynamic tool to visualize valuation outcomes and projections.


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.