Howmet Aerospace Inc. (HWM) DCF Valuation

Howmet Aerospace Inc. (HWM) 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

Howmet Aerospace Inc. (HWM) 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:

Simplify Howmet Aerospace Inc. (HWM) valuation with this customizable DCF Calculator! Featuring real Howmet Aerospace Inc. (HWM) financials and adjustable forecast inputs, you can test scenarios and uncover Howmet Aerospace Inc. (HWM) fair value in minutes.


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 14,192.0 5,259.0 4,972.0 5,663.0 6,640.0 6,021.6 5,460.9 4,952.3 4,491.1 4,072.9
Revenue Growth, % 0 -62.94 -5.46 13.9 17.25 -9.31 -9.31 -9.31 -9.31 -9.31
EBITDA 843.0 831.0 1,095.0 1,260.0 1,465.0 1,060.7 962.0 872.4 791.1 717.5
EBITDA, % 5.94 15.8 22.02 22.25 22.06 17.62 17.62 17.62 17.62 17.62
Depreciation 295.0 279.0 270.0 265.0 272.0 260.0 235.8 213.8 193.9 175.9
Depreciation, % 2.08 5.31 5.43 4.68 4.1 4.32 4.32 4.32 4.32 4.32
EBIT 548.0 552.0 825.0 995.0 1,193.0 800.7 726.2 658.5 597.2 541.6
EBIT, % 3.86 10.5 16.59 17.57 17.97 13.3 13.3 13.3 13.3 13.3
Total Cash 1,648.0 1,610.0 720.0 791.0 610.0 961.8 872.2 791.0 717.3 650.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 583.0 357.0 420.0 537.0 692.0
Account Receivables, % 4.11 6.79 8.45 9.48 10.42
Inventories 2,429.0 1,488.0 1,402.0 1,609.0 1,765.0 1,548.8 1,404.5 1,273.7 1,155.1 1,047.5
Inventories, % 17.12 28.29 28.2 28.41 26.58 25.72 25.72 25.72 25.72 25.72
Accounts Payable 976.0 599.0 732.0 962.0 982.0 780.0 707.4 641.5 581.7 527.6
Accounts Payable, % 6.88 11.39 14.72 16.99 14.79 12.95 12.95 12.95 12.95 12.95
Capital Expenditure -586.0 -267.0 -199.0 -193.0 -219.0 -239.8 -217.5 -197.2 -178.9 -162.2
Capital Expenditure, % -4.13 -5.08 -4 -3.41 -3.3 -3.98 -3.98 -3.98 -3.98 -3.98
Tax Rate, % 21.54 21.54 21.54 21.54 21.54 21.54 21.54 21.54 21.54 21.54
EBITAT 447.9 842.5 656.9 770.1 936.0 668.2 605.9 549.5 498.3 451.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,879.1 1,644.5 883.9 748.1 698.0 921.9 739.9 671.0 608.5 551.8
WACC, % 10.1 10.18 10.09 10.08 10.09 10.11 10.11 10.11 10.11 10.11
PV UFCF
SUM PV UFCF 2,705.0
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 571
Terminal Value 8,642
Present Terminal Value 5,340
Enterprise Value 8,045
Net Debt 3,225
Equity Value 4,820
Diluted Shares Outstanding, MM 416
Equity Value Per Share 11.59

What You Will Get

  • Real Howmet Aerospace Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Howmet Aerospace’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Real-Life HWM Data: Pre-filled with Howmet Aerospace's historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Develop multiple forecasting scenarios to explore various valuation outcomes.
  • User-Friendly Design: Intuitive, organized, and suitable for both professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Howmet Aerospace Inc.'s pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you adjust assumptions.
  5. Step 5: Analyze the outputs and utilize the results for investment decisions.

Why Choose This Calculator for Howmet Aerospace Inc. (HWM)?

  • Accuracy: Utilizes real Howmet Aerospace financials for precise data.
  • Flexibility: Allows users to freely test and adjust inputs as needed.
  • Time-Saving: Eliminates the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected by CFOs.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing Howmet Aerospace Inc. (HWM) investments.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients focused on Howmet Aerospace Inc. (HWM).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Aerospace Enthusiasts: Gain insights into how aerospace companies like Howmet Aerospace Inc. (HWM) are valued in the industry.

What the Howmet Aerospace Template Contains

  • Preloaded HWM 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.