EQT Corporation (EQT) DCF Valuation

EQT Corporation (EQT) 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

EQT Corporation (EQT) 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:

Whether you're an investor or an analyst, this EQT Corporation (EQT) DCF Calculator serves as your go-to tool for accurate valuation. Loaded with real data from EQT Corporation, you can adjust forecasts and instantly observe the effects.


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 3,799.9 2,658.6 6,839.7 12,140.6 5,070.0 6,201.0 7,584.2 9,276.1 11,345.3 13,876.1
Revenue Growth, % 0 -30.03 157.26 77.5 -58.24 22.31 22.31 22.31 22.31 22.31
EBITDA 176.7 450.1 396.9 4,250.3 4,055.3 1,765.8 2,159.7 2,641.4 3,230.6 3,951.3
EBITDA, % 4.65 16.93 5.8 35.01 79.99 28.48 28.48 28.48 28.48 28.48
Depreciation 1,574.7 1,419.5 1,676.7 1,666.0 1,749.1 2,078.1 2,541.7 3,108.7 3,802.2 4,650.4
Depreciation, % 41.44 53.39 24.51 13.72 34.5 33.51 33.51 33.51 33.51 33.51
EBIT -1,398.0 -969.4 -1,279.8 2,584.3 2,306.2 -312.4 -382.1 -467.3 -571.5 -699.0
EBIT, % -36.79 -36.46 -18.71 21.29 45.49 -5.04 -5.04 -5.04 -5.04 -5.04
Total Cash 4.6 18.2 114.0 1,458.6 81.0 199.5 244.0 298.4 365.0 446.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 908.9 566.6 1,438.0 1,608.1 915.1
Account Receivables, % 23.92 21.31 21.02 13.25 18.05
Inventories 812.7 527.1 543.3 812.4 .0 692.6 847.1 1,036.1 1,267.2 1,549.9
Inventories, % 21.39 19.82 7.94 6.69 0 11.17 11.17 11.17 11.17 11.17
Accounts Payable 796.4 705.5 1,339.3 1,574.6 1,272.5 1,304.0 1,594.9 1,950.6 2,385.8 2,918.0
Accounts Payable, % 20.96 26.53 19.58 12.97 25.1 21.03 21.03 21.03 21.03 21.03
Capital Expenditure -1,602.5 -1,042.2 -1,055.1 -1,427.3 -2,019.0 -1,840.2 -2,250.7 -2,752.8 -3,366.8 -4,117.9
Capital Expenditure, % -42.17 -39.2 -15.43 -11.76 -39.82 -29.68 -29.68 -29.68 -29.68 -29.68
Tax Rate, % 17.51 17.51 17.51 17.51 17.51 17.51 17.51 17.51 17.51 17.51
EBITAT -1,069.2 -740.5 -930.0 1,960.3 1,902.5 -239.8 -293.3 -358.8 -438.8 -536.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2,022.1 173.7 -562.4 1,995.3 2,835.8 -957.7 -135.8 -166.1 -203.2 -248.5
WACC, % 8.02 8.02 7.98 8.02 8.09 8.03 8.03 8.03 8.03 8.03
PV UFCF
SUM PV UFCF -1,452.8
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -258
Terminal Value -6,419
Present Terminal Value -4,364
Enterprise Value -5,817
Net Debt 5,761
Equity Value -11,577
Diluted Shares Outstanding, MM 413
Equity Value Per Share -28.02

What You Will Get

  • Real EQT Financials: Access historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess EQT’s future performance.
  • User-Friendly Design: Designed for professionals while remaining simple for newcomers.

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as production levels, pricing forecasts, and operational costs.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional financial metrics.
  • Industry-Leading Precision: Leverages EQT’s actual financial data for accurate valuation results.
  • Streamlined Scenario Testing: Easily evaluate various assumptions and analyze their impacts.
  • Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file for EQT Corporation (EQT).
  2. Step 2: Review EQT’s pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as production growth, discount rate, and operating expenses (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose This Calculator for EQT Corporation (EQT)?

  • Precision: Utilizes real EQT financial data to ensure precise calculations.
  • Adaptability: Built to allow users to easily test and adjust inputs as needed.
  • Efficiency: Avoid the complexity of constructing a DCF model from the ground up.
  • Expert-Level: Crafted with the accuracy and usability expected by CFOs.
  • Intuitive: Simple to navigate, making it accessible for users with varying financial expertise.

Who Should Use This Product?

  • Investors: Evaluate EQT's valuation before making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
  • Startup Founders: Discover how established companies like EQT are appraised.
  • Consultants: Provide detailed valuation reports for your clientele.
  • Students and Educators: Utilize current data to practice and teach valuation strategies.

What the Template Contains

  • Pre-Filled Data: Includes EQT Corporation's 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 EQT Corporation's 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.