Crane Holdings, Co. (CR) DCF Valuation

Crane Holdings, Co. (CR) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Crane Holdings, Co. (CR) 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:

Evaluate Crane Holdings, Co. (CR) financial prospects like an expert! This (CR) DCF Calculator provides you with pre-loaded financial data and full flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.


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 3,283.1 2,936.9 3,180.0 3,374.9 2,086.4 1,907.4 1,743.8 1,594.2 1,457.4 1,332.4
Revenue Growth, % 0 -10.54 8.28 6.13 -38.18 -8.58 -8.58 -8.58 -8.58 -8.58
EBITDA 298.6 380.9 643.6 321.1 329.0 257.8 235.7 215.5 197.0 180.1
EBITDA, % 9.1 12.97 20.24 9.51 15.77 13.52 13.52 13.52 13.52 13.52
Depreciation 107.9 123.8 119.5 39.6 39.3 54.6 49.9 45.6 41.7 38.1
Depreciation, % 3.29 4.22 3.76 1.17 1.88 2.86 2.86 2.86 2.86 2.86
EBIT 190.7 257.1 524.1 281.5 289.7 203.2 185.8 169.8 155.3 141.9
EBIT, % 5.81 8.75 16.48 8.34 13.89 10.65 10.65 10.65 10.65 10.65
Total Cash 393.9 551.0 478.6 657.6 329.6 309.3 282.8 258.5 236.4 216.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 610.9 499.4 559.1 326.5 369.9
Account Receivables, % 18.61 17 17.58 9.67 17.73
Inventories 456.7 438.7 440.9 439.8 353.1 277.2 253.4 231.7 211.8 193.6
Inventories, % 13.91 14.94 13.86 13.03 16.92 14.53 14.53 14.53 14.53 14.53
Accounts Payable 311.1 218.4 246.7 179.2 179.1 147.1 134.5 123.0 112.4 102.8
Accounts Payable, % 9.48 7.44 7.76 5.31 8.58 7.71 7.71 7.71 7.71 7.71
Capital Expenditure -68.8 -34.1 -51.7 -58.4 -42.7 -33.0 -30.2 -27.6 -25.2 -23.1
Capital Expenditure, % -2.1 -1.16 -1.63 -1.73 -2.05 -1.73 -1.73 -1.73 -1.73 -1.73
Tax Rate, % 4.16 4.16 4.16 4.16 4.16 4.16 4.16 4.16 4.16 4.16
EBITAT 148.9 207.3 478.2 196.3 277.7 168.9 154.4 141.1 129.0 118.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -568.5 333.8 512.4 343.7 317.5 296.8 211.7 193.5 176.9 161.7
WACC, % 10.74 10.74 10.77 10.72 10.78 10.75 10.75 10.75 10.75 10.75
PV UFCF
SUM PV UFCF 797.6
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 168
Terminal Value 2,491
Present Terminal Value 1,495
Enterprise Value 2,293
Net Debt -14
Equity Value 2,307
Diluted Shares Outstanding, MM 58
Equity Value Per Share 40.12

What You Will Get

  • Real CR Financial Data: Pre-filled with Crane Holdings’ historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Crane Holdings’ 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

  • Comprehensive CR Data: Pre-filled with Crane Holdings' historical financials and future projections.
  • Customizable Parameters: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures as needed.
  • Adaptive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Analysis: Develop multiple forecasting scenarios to explore various valuation results.
  • Intuitive User Interface: Designed to be straightforward and accessible for both professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file for Crane Holdings, Co. (CR).
  2. Step 2: Review Crane's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment decisions.

Why Choose This Calculator for Crane Holdings, Co. (CR)?

  • All-in-One Solution: Integrates DCF, WACC, and financial ratio analyses into a single tool.
  • Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Crane Holdings' intrinsic value and Net Present Value.
  • Preloaded Information: Access historical and projected data for reliable analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors.

Who Should Use This Product?

  • Investors: Evaluate Crane Holdings, Co. (CR)'s financial health before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess future performance.
  • Startup Founders: Gain insights into how established companies like Crane Holdings, Co. (CR) are appraised.
  • Consultants: Provide detailed valuation analyses and reports for your clients.
  • Students and Educators: Utilize real-time market data to learn and teach valuation strategies.

What the Template Contains

  • Preloaded CR 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.

No products were found matching.