CSW Industrials, Inc. (CSWI) DCF Valuation

CSW Industrials, Inc. (CSWI) 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

CSW Industrials, Inc. (CSWI) 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:

Discover the real worth of CSW Industrials, Inc. (CSWI) with our advanced DCF Calculator! Adjust crucial assumptions, explore various scenarios, and evaluate how different changes affect CSW Industrials, Inc. (CSWI) valuation – all within one convenient Excel template.


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 385.9 419.2 626.4 757.9 792.8 958.7 1,159.2 1,401.7 1,694.9 2,049.4
Revenue Growth, % 0 8.64 49.43 20.99 4.61 20.92 20.92 20.92 20.92 20.92
EBITDA 73.5 76.3 133.1 174.7 192.0 202.8 245.2 296.5 358.5 433.5
EBITDA, % 19.04 18.2 21.24 23.05 24.22 21.15 21.15 21.15 21.15 21.15
Depreciation 14.6 23.0 36.4 35.6 37.6 47.0 56.9 68.8 83.1 100.5
Depreciation, % 3.79 5.5 5.81 4.69 4.75 4.91 4.91 4.91 4.91 4.91
EBIT 58.9 53.3 96.7 139.2 154.4 155.7 188.3 227.7 275.3 332.9
EBIT, % 15.25 12.7 15.43 18.36 19.47 16.25 16.25 16.25 16.25 16.25
Total Cash 18.3 10.1 16.6 18.5 22.2 28.8 34.9 42.2 51.0 61.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 74.9 96.7 122.8 122.8 142.7
Account Receivables, % 19.41 23.07 19.6 16.2 17.99
Inventories 53.8 98.1 150.1 161.6 150.7 194.8 235.6 284.9 344.5 416.5
Inventories, % 13.93 23.4 23.96 21.32 19.01 20.32 20.32 20.32 20.32 20.32
Accounts Payable 22.0 32.4 47.8 40.7 48.4 62.4 75.4 91.2 110.3 133.4
Accounts Payable, % 5.7 7.74 7.64 5.36 6.1 6.51 6.51 6.51 6.51 6.51
Capital Expenditure -11.4 -8.8 -15.7 -14.0 -16.6 -22.1 -26.7 -32.2 -39.0 -47.1
Capital Expenditure, % -2.96 -2.11 -2.5 -1.84 -2.09 -2.3 -2.3 -2.3 -2.3 -2.3
Tax Rate, % 27.64 27.64 27.64 27.64 27.64 27.64 27.64 27.64 27.64 27.64
EBITAT 46.7 41.8 70.2 106.6 111.7 118.2 142.9 172.8 208.9 252.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -56.8 .3 28.2 109.6 131.4 71.1 106.8 129.1 156.1 188.7
WACC, % 7.99 7.99 7.97 7.98 7.97 7.98 7.98 7.98 7.98 7.98
PV UFCF
SUM PV UFCF 503.3
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 195
Terminal Value 4,359
Present Terminal Value 2,969
Enterprise Value 3,472
Net Debt 193
Equity Value 3,279
Diluted Shares Outstanding, MM 16
Equity Value Per Share 210.45

What You Will Get

  • Genuine CSW Industrials Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • Immediate Valuation Updates: Automatic recalculations to assess the impact of changes on CSW Industrials’ fair value.
  • Flexible Excel Template: Designed for quick modifications, scenario testing, and comprehensive projections.
  • Efficient and Precise: Avoid building models from the ground up while ensuring accuracy and adaptability.

Key Features

  • Accurate CSW Industrials Financials: Access reliable pre-loaded historical data and future projections for CSWI.
  • Customizable Forecast Assumptions: Modify yellow-highlighted cells, including WACC, growth rates, and margins tailored for CSWI.
  • Dynamic Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow analysis specific to CSWI.
  • Visual Dashboard: User-friendly charts and summaries to effectively visualize your valuation results for CSWI.
  • For Professionals and Beginners: An intuitive layout designed for investors, CFOs, and consultants in the CSWI space.

How It Works

  • Step 1: Download the prebuilt Excel template featuring CSW Industrials, Inc. (CSWI) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the key metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly access recalculated results, including CSW Industrials, Inc.'s (CSWI) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for CSW Industrials, Inc. (CSWI)?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
  • Customizable Parameters: Adjust inputs effortlessly to suit your financial analysis.
  • Real-Time Feedback: Observe immediate updates to CSW Industrials’ valuation as you tweak your inputs.
  • Preloaded Data: Comes equipped with CSW Industrials’ actual financial figures for swift evaluations.
  • Endorsed by Experts: A go-to tool for investors and analysts aiming for informed decision-making.

Who Should Use This Product?

  • Engineering Students: Explore industry-specific applications and case studies using real-world data.
  • Researchers: Integrate advanced models into academic projects or technical papers.
  • Investors: Validate your investment strategies and evaluate performance metrics for CSW Industrials, Inc. (CSWI).
  • Market Analysts: Enhance your analysis with a customizable financial model tailored for industrial sectors.
  • Manufacturing Executives: Understand how leading firms like CSW Industrials, Inc. (CSWI) are assessed in the market.

What the Template Contains

  • Pre-Filled Data: Includes CSW Industrials' historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze CSW Industrials' profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.