Sylvamo Corporation (SLVM) DCF Valuation

Sylvamo Corporation (SLVM) 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

Sylvamo Corporation (SLVM) 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:

Optimize your time and improve precision with our Sylvamo Corporation (SLVM) DCF Calculator! Utilizing real data from Sylvamo and customizable assumptions, this tool empowers you to forecast, analyze, and value Sylvamo Corporation (SLVM) 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 4,017.0 3,009.0 3,502.0 3,628.0 3,721.0 3,697.3 3,673.7 3,650.3 3,627.1 3,604.0
Revenue Growth, % 0 -25.09 16.38 3.6 2.56 -0.63696 -0.63696 -0.63696 -0.63696 -0.63696
EBITDA 691.0 352.0 468.0 645.0 572.0 557.7 554.1 550.6 547.1 543.6
EBITDA, % 17.2 11.7 13.36 17.78 15.37 15.08 15.08 15.08 15.08 15.08
Depreciation 192.0 154.0 109.0 106.0 143.0 146.2 145.3 144.4 143.5 142.5
Depreciation, % 4.78 5.12 3.11 2.92 3.84 3.95 3.95 3.95 3.95 3.95
EBIT 499.0 198.0 359.0 539.0 429.0 411.4 408.8 406.2 403.6 401.0
EBIT, % 12.42 6.58 10.25 14.86 11.53 11.13 11.13 11.13 11.13 11.13
Total Cash 135.0 95.0 180.0 360.0 220.0 203.3 202.0 200.7 199.4 198.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 711.0 621.0 428.0 480.0 455.0
Account Receivables, % 17.7 20.64 12.22 13.23 12.23
Inventories 443.0 342.0 342.0 364.0 404.0 392.3 389.8 387.3 384.8 382.4
Inventories, % 11.03 11.37 9.77 10.03 10.86 10.61 10.61 10.61 10.61 10.61
Accounts Payable 311.0 259.0 387.0 453.0 421.0 378.6 376.2 373.8 371.4 369.1
Accounts Payable, % 7.74 8.61 11.05 12.49 11.31 10.24 10.24 10.24 10.24 10.24
Capital Expenditure -118.0 -75.0 -76.0 -149.0 -210.0 -128.3 -127.5 -126.7 -125.9 -125.1
Capital Expenditure, % -2.94 -2.49 -2.17 -4.11 -5.64 -3.47 -3.47 -3.47 -3.47 -3.47
Tax Rate, % 31.44 31.44 31.44 31.44 31.44 31.44 31.44 31.44 31.44 31.44
EBITAT 374.7 170.0 258.3 387.8 294.1 307.3 305.3 303.4 301.4 299.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -394.3 388.0 612.3 336.8 180.1 187.4 326.8 324.7 322.7 320.6
WACC, % 7.92 8.07 7.88 7.88 7.83 7.92 7.92 7.92 7.92 7.92
PV UFCF
SUM PV UFCF 1,169.5
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 322
Terminal Value 4,344
Present Terminal Value 2,968
Enterprise Value 4,137
Net Debt 959
Equity Value 3,178
Diluted Shares Outstanding, MM 43
Equity Value Per Share 74.43

What You Will Receive

  • Authentic SLVM Financial Data: Pre-loaded with Sylvamo’s historical and forecasted data for accurate analysis.
  • Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA percentage.
  • Instant Calculations: Watch Sylvamo’s intrinsic value refresh immediately based on your modifications.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • Intuitive Design: Clear layout and straightforward instructions suitable for all skill levels.

Key Features

  • Comprehensive Data: Sylvamo Corporation’s historical financial statements and pre-filled projections.
  • Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Results: View Sylvamo’s intrinsic value recalculating instantly.
  • Intuitive Visual Outputs: Dashboard charts illustrate valuation results and essential metrics.
  • Designed for Precision: A professional-grade tool for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Sylvamo Corporation's (SLVM) preloaded data.
  • 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically computes the intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Present with Confidence: Share professional valuation insights to enhance your decision-making.

Why Choose This Calculator for Sylvamo Corporation (SLVM)?

  • Precision: Utilizes real Sylvamo financial data to guarantee accuracy.
  • Adaptability: Built for users to easily adjust and experiment with inputs.
  • Efficiency: Avoid the complexities of creating a DCF model from the ground up.
  • Expert-Level: Crafted with the precision and usability expected at the CFO level.
  • Intuitive: Simple to navigate, even for those lacking advanced financial modeling skills.

Who Should Use This Product?

  • Finance Students: Master valuation techniques and apply them using real-world data for Sylvamo Corporation (SLVM).
  • Academics: Integrate professional models into your coursework or research focused on Sylvamo Corporation (SLVM).
  • Investors: Validate your assumptions and analyze valuation outcomes for Sylvamo Corporation (SLVM) stock.
  • Analysts: Enhance your productivity with a customizable DCF model specifically designed for Sylvamo Corporation (SLVM).
  • Small Business Owners: Discover how large public companies like Sylvamo Corporation (SLVM) are evaluated and analyzed.

What the Template Contains

  • Preloaded SLVM Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

Es wurden keine passenden Produkte gefunden.