CVR Partners, LP (UAN) DCF Valuation

CVR Partners, LP (UAN) Avaliação DCF

US | Basic Materials | Agricultural Inputs | NYSE
CVR Partners, LP (UAN) 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

CVR Partners, LP (UAN) 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 de CVR Partners, LP (UAN) com nossa calculadora DCF avançada! Ajuste as principais suposições, explore vários cenários e avalie como as mudanças influenciam os parceiros de CVR, a avaliação de LP (UAN)-tudo dentro de um modelo de excel amigável.


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 350.0 532.6 835.6 681.5 525.3 558.2 593.1 630.2 669.6 711.4
Revenue Growth, % 0 52.19 56.89 -18.44 -22.91 6.25 6.25 6.25 6.25 6.25
EBITDA 41.4 212.7 403.2 281.1 178.9 195.7 207.9 220.9 234.8 249.4
EBITDA, % 11.82 39.93 48.25 41.25 34.06 35.06 35.06 35.06 35.06 35.06
Depreciation 76.1 73.5 82.1 79.7 88.1 82.4 87.6 93.1 98.9 105.1
Depreciation, % 21.74 13.8 9.83 11.7 16.77 14.77 14.77 14.77 14.77 14.77
EBIT -34.7 139.2 321.0 201.4 90.8 113.3 120.4 127.9 135.9 144.4
EBIT, % -9.92 26.13 38.42 29.55 17.29 20.29 20.29 20.29 20.29 20.29
Total Cash 30.6 112.5 86.3 45.3 90.9 71.6 76.1 80.8 85.9 91.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 36.9 88.4 90.4 41.9 65.2
Account Receivables, % 10.54 16.59 10.82 6.15 12.41
Inventories 42.3 52.3 77.5 69.2 75.6 62.2 66.1 70.2 74.6 79.3
Inventories, % 12.1 9.81 9.28 10.15 14.39 11.15 11.15 11.15 11.15 11.15
Accounts Payable 24.8 50.4 50.8 38.8 30.4 38.1 40.4 43.0 45.7 48.5
Accounts Payable, % 7.08 9.46 6.08 5.69 5.78 6.82 6.82 6.82 6.82 6.82
Capital Expenditure -18.6 -20.6 -44.7 -24.2 -37.1 -28.1 -29.8 -31.7 -33.7 -35.8
Capital Expenditure, % -5.31 -3.87 -5.35 -3.55 -7.06 -5.03 -5.03 -5.03 -5.03 -5.03
Tax Rate, % 0.12628 0.12628 0.12628 0.12628 0.12628 0.12628 0.12628 0.12628 0.12628 0.12628
EBITAT -34.7 139.1 320.8 201.0 90.7 113.2 120.3 127.8 135.8 144.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -31.7 156.2 331.4 301.5 103.5 190.7 172.6 183.4 194.8 207.0
WACC, % 7.06 7.06 7.06 7.06 7.06 7.06 7.06 7.06 7.06 7.06
PV UFCF
SUM PV UFCF 773.5
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 208
Terminal Value 3,170
Present Terminal Value 2,253
Enterprise Value 3,027
Net Debt 482
Equity Value 2,545
Diluted Shares Outstanding, MM 11
Equity Value Per Share 240.76

What You Will Get

  • Real CVR Partners Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for CVR Partners, LP (UAN).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to suit your analysis.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on CVR Partners’ fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specific to CVR Partners, LP (UAN).
  • Time-Saving and Accurate: Skip building models from scratch while ensuring precision and flexibility in your evaluations.

Key Features

  • Accurate CVR Partners Financials: Gain access to reliable pre-loaded historical data and future forecasts for CVR Partners, LP (UAN).
  • Customizable Forecast Inputs: Modify highlighted cells for key metrics such as WACC, growth rates, and margins.
  • Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to help you visualize your valuation outcomes.
  • Designed for All Skill Levels: A straightforward, user-friendly layout tailored for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file containing CVR Partners, LP's (UAN) preloaded data.
  • 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation outcomes.
  • 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making.

Why Choose This Calculator for CVR Partners, LP (UAN)?

  • Designed for Industry Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
  • Accurate Financial Data: CVR Partners' historical and projected financials preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly Interface: Step-by-step guidance simplifies the calculation process.

Who Should Use This Product?

  • Agricultural Investors: Develop comprehensive and reliable valuation models for assessing investment in CVR Partners, LP (UAN).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the agriculture sector.
  • Consultants and Advisors: Offer clients precise valuation insights for CVR Partners, LP (UAN) stock.
  • Students and Educators: Utilize real-world data to practice and teach financial modeling in the agricultural industry.
  • Energy Sector Enthusiasts: Gain insights into how companies like CVR Partners, LP (UAN) are valued within the energy market.

What the Template Contains

  • Historical Data: Includes CVR Partners, LP's (UAN) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate CVR Partners, LP's (UAN) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of CVR Partners, LP's (UAN) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


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.