ArcelorMittal S.A. (MT) DCF Valuation

Avaliação ArcelorMittal S.A. (MT) DCF

LU | Basic Materials | Steel | NYSE
ArcelorMittal S.A. (MT) 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

ArcelorMittal S.A. (MT) Bundle

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

TOTAL:

Descubra o verdadeiro potencial da ArcelorMittal S.A. (MT) com nossa calculadora DCF avançada! Ajuste as principais premissas, explore vários cenários e examine como diferentes fatores afetam a avaliação do arcelorMittal S.A. (MT) - tudo em um modelo conveniente do Excel.


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 53,270.0 76,571.0 79,844.0 68,275.0 62,441.0 66,340.7 70,483.9 74,885.8 79,562.7 84,531.7
Revenue Growth, % 0 43.74 4.27 -14.49 -8.54 6.25 6.25 6.25 6.25 6.25
EBITDA 5,258.0 19,148.0 12,919.0 4,650.0 6,274.0 9,011.2 9,574.0 10,171.9 10,807.2 11,482.1
EBITDA, % 9.87 25.01 16.18 6.81 10.05 13.58 13.58 13.58 13.58 13.58
Depreciation 2,960.0 2,523.0 2,580.0 2,675.0 2,632.0 2,682.3 2,849.8 3,027.8 3,216.9 3,417.8
Depreciation, % 5.56 3.29 3.23 3.92 4.22 4.04 4.04 4.04 4.04 4.04
EBIT 2,298.0 16,625.0 10,339.0 1,975.0 3,642.0 6,328.9 6,724.2 7,144.1 7,590.3 8,064.4
EBIT, % 4.31 21.71 12.95 2.89 5.83 9.54 9.54 9.54 9.54 9.54
Total Cash 5,963.0 4,371.0 9,414.0 7,686.0 6,484.0 6,678.4 7,095.5 7,538.7 8,009.5 8,509.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3,072.0 5,143.0 3,839.0 5,196.0 3,375.0
Account Receivables, % 5.77 6.72 4.81 7.61 5.41
Inventories 12,328.0 19,858.0 20,087.0 18,759.0 16,501.0 17,001.3 18,063.1 19,191.2 20,389.8 21,663.2
Inventories, % 23.14 25.93 25.16 27.48 26.43 25.63 25.63 25.63 25.63 25.63
Accounts Payable 11,525.0 15,093.0 13,532.0 13,605.0 12,630.0 13,062.2 13,878.0 14,744.7 15,665.6 16,644.0
Accounts Payable, % 21.64 19.71 16.95 19.93 20.23 19.69 19.69 19.69 19.69 19.69
Capital Expenditure -2,439.0 -3,008.0 -3,468.0 -4,613.0 -4,405.0 -3,537.5 -3,758.4 -3,993.1 -4,242.5 -4,507.5
Capital Expenditure, % -4.58 -3.93 -4.34 -6.76 -7.05 -5.33 -5.33 -5.33 -5.33 -5.33
Tax Rate, % 54.07 54.07 54.07 54.07 54.07 54.07 54.07 54.07 54.07 54.07
EBITAT -1,220.8 18,893.9 8,544.9 1,440.5 1,672.9 3,816.6 4,054.9 4,308.2 4,577.2 4,863.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -4,574.8 12,375.9 7,170.9 -453.5 3,003.9 2,247.1 2,649.2 2,814.6 2,990.4 3,177.2
WACC, % 7.91 9.47 9.2 9.04 8.63 8.85 8.85 8.85 8.85 8.85
PV UFCF
SUM PV UFCF 10,692.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 3,241
Terminal Value 47,321
Present Terminal Value 30,970
Enterprise Value 41,663
Net Debt 5,163
Equity Value 36,500
Diluted Shares Outstanding, MM 791
Equity Value Per Share 46.14

What You Will Get

  • Editable Forecast Inputs: Effortlessly adjust key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: ArcelorMittal’s financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and optimizing efficiency.

Key Features

  • Comprehensive MT Data: Pre-populated with ArcelorMittal's historical performance metrics and future projections.
  • Customizable Financial Inputs: Modify parameters such as revenue growth, profit margins, discount rates, taxation, and capital investments.
  • Interactive Valuation Model: Automatically recalculates Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive User Interface: Designed to be accessible and easy to navigate for both experts and newcomers.

How It Works

  1. Step 1: Download the Excel file for ArcelorMittal S.A. (MT).
  2. Step 2: Review ArcelorMittal’s pre-filled financial data and projections.
  3. Step 3: Adjust essential inputs such as production volume, cost of goods sold, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model refresh in real-time as you modify assumptions.
  5. Step 5: Evaluate the results and leverage the outputs for your investment strategies.

Why Choose This Calculator for ArcelorMittal S.A. (MT)?

  • Comprehensive Tool: Offers DCF, WACC, and financial ratio analyses tailored for ArcelorMittal (MT).
  • Customizable Inputs: Modify the highlighted cells to explore different financial scenarios for ArcelorMittal (MT).
  • Detailed Insights: Automatically computes ArcelorMittal’s intrinsic value and Net Present Value.
  • Preloaded Data: Includes historical and projected data to provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focused on ArcelorMittal (MT).

Who Should Use This Product?

  • Investors: Assess ArcelorMittal’s (MT) intrinsic value effectively before making investment choices.
  • CFOs: Utilize a sophisticated DCF model for comprehensive financial analysis and reporting.
  • Consultants: Easily customize the template for client valuation reports specific to ArcelorMittal (MT).
  • Entrepreneurs: Acquire knowledge on financial modeling practices adopted by leading steel companies.
  • Educators: Implement it as a resource to illustrate valuation techniques in the classroom.

What the Template Contains

  • Pre-Filled Data: Contains ArcelorMittal’s historical financials and projections.
  • Discounted Cash Flow Model: Customizable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using tailored inputs.
  • Key Financial Ratios: Assess ArcelorMittal’s profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.


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.