Corning Incorporated (GLW) DCF Valuation

Corning Incorporated (GLW) DCF Valuation
  • ✓ 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

Corning Incorporated (GLW) Bundle

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

TOTAL:

Streamline your analysis and improve precision with our Corning Incorporated (GLW) DCF Calculator! Utilizing real data from Corning and customizable assumptions, this tool empowers you to forecast, analyze, and evaluate Corning Incorporated (GLW) just like a seasoned investor.


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 11,503.0 11,303.0 14,082.0 14,189.0 12,588.0 12,975.8 13,375.6 13,787.7 14,212.5 14,650.4
Revenue Growth, % 0 -1.74 24.59 0.75984 -11.28 3.08 3.08 3.08 3.08 3.08
EBITDA 3,163.0 2,865.0 3,774.0 3,357.0 2,514.0 3,199.2 3,297.8 3,399.4 3,504.1 3,612.1
EBITDA, % 27.5 25.35 26.8 23.66 19.97 24.66 24.66 24.66 24.66 24.66
Depreciation 1,503.0 1,520.0 1,481.0 1,452.0 1,369.0 1,508.8 1,555.3 1,603.2 1,652.6 1,703.5
Depreciation, % 13.07 13.45 10.52 10.23 10.88 11.63 11.63 11.63 11.63 11.63
EBIT 1,660.0 1,345.0 2,293.0 1,905.0 1,145.0 1,690.4 1,742.5 1,796.1 1,851.5 1,908.5
EBIT, % 14.43 11.9 16.28 13.43 9.1 13.03 13.03 13.03 13.03 13.03
Total Cash 2,434.0 2,672.0 2,148.0 1,671.0 1,779.0 2,230.9 2,299.6 2,370.4 2,443.5 2,518.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,836.0 2,133.0 2,004.0 1,721.0 1,572.0
Account Receivables, % 15.96 18.87 14.23 12.13 12.49
Inventories 2,320.0 2,438.0 2,481.0 2,904.0 2,666.0 2,621.2 2,701.9 2,785.2 2,871.0 2,959.4
Inventories, % 20.17 21.57 17.62 20.47 21.18 20.2 20.2 20.2 20.2 20.2
Accounts Payable 1,587.0 1,174.0 1,612.0 1,804.0 1,466.0 1,556.9 1,604.8 1,654.3 1,705.2 1,757.8
Accounts Payable, % 13.8 10.39 11.45 12.71 11.65 12 12 12 12 12
Capital Expenditure -1,987.0 -1,377.0 -1,637.0 -1,604.0 -1,390.0 -1,646.1 -1,696.8 -1,749.1 -1,802.9 -1,858.5
Capital Expenditure, % -17.27 -12.18 -11.62 -11.3 -11.04 -12.69 -12.69 -12.69 -12.69 -12.69
Tax Rate, % 28.8 28.8 28.8 28.8 28.8 28.8 28.8 28.8 28.8 28.8
EBITAT 1,310.5 1,105.4 1,823.3 1,395.1 815.3 1,301.9 1,342.0 1,383.3 1,425.9 1,469.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,742.5 420.4 2,191.3 1,295.1 843.3 960.2 1,108.8 1,143.0 1,178.2 1,214.5
WACC, % 8.31 8.34 8.32 8.27 8.26 8.3 8.3 8.3 8.3 8.3
PV UFCF
SUM PV UFCF 4,403.4
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 1,263
Terminal Value 29,376
Present Terminal Value 19,717
Enterprise Value 24,121
Net Debt 6,705
Equity Value 17,416
Diluted Shares Outstanding, MM 859
Equity Value Per Share 20.27

What You Will Get

  • Real GLW Financial Data: Pre-filled with Corning Incorporated’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Corning’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Authentic Corning Financials: Gain access to precise historical data and future forecasts tailored for Corning Incorporated (GLW).
  • Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: Utilize clear charts and summaries to effectively visualize your valuation outcomes.
  • Designed for All Users: An intuitive layout suitable for investors, CFOs, and consultants alike.

How It Works

  • Download: Obtain the pre-built Excel file featuring Corning Incorporated’s (GLW) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and instantly compare results.
  • Make Decisions: Leverage the valuation findings to shape your investment approach.

Why Choose This Calculator for Corning Incorporated (GLW)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
  • Accurate Data: Corning’s historical and projected financials are preloaded for precision.
  • What-If Analysis: Effortlessly simulate various projections and assumptions.
  • Comprehensive Outputs: Instantly computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Detailed instructions lead you through each step of the calculation.

Who Should Use This Product?

  • Finance Students: Discover valuation methodologies and apply them with real-world data for Corning Incorporated (GLW).
  • Academics: Integrate industry-standard models into your lectures or research focused on Corning Incorporated (GLW).
  • Investors: Validate your investment strategies and evaluate valuation scenarios for Corning Incorporated (GLW).
  • Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for Corning Incorporated (GLW).
  • Small Business Owners: Understand the analytical approaches used for evaluating large public firms like Corning Incorporated (GLW).

What the Corning Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
  • Real-World Data: Corning's historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for in-depth insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables that provide clear, actionable results.

Es wurden keine passenden Produkte gefunden.