LSB Industries, Inc. (LXU) DCF Valuation

LSB Industries, Inc. (LXU) 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

LSB Industries, Inc. (LXU) 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 (LXU) DCF Calculator! Utilizing actual LSB Industries, Inc. data and customizable assumptions, this tool enables you to forecast, analyze, and evaluate LSB Industries, Inc. like an expert 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 365.1 351.3 556.2 901.7 593.7 716.2 863.9 1,042.1 1,257.1 1,516.4
Revenue Growth, % 0 -3.77 58.33 62.11 -34.16 20.63 20.63 20.63 20.63 20.63
EBITDA 31.6 55.3 171.0 378.6 120.7 168.2 203.0 244.8 295.3 356.2
EBITDA, % 8.66 15.74 30.74 41.99 20.33 23.49 23.49 23.49 23.49 23.49
Depreciation 69.6 70.8 69.9 68.0 68.9 101.6 122.6 147.9 178.4 215.2
Depreciation, % 19.06 20.16 12.57 7.54 11.61 14.19 14.19 14.19 14.19 14.19
EBIT -38.0 -15.5 101.0 310.6 51.8 66.6 80.4 96.9 116.9 141.1
EBIT, % -10.4 -4.42 18.17 34.44 8.72 9.3 9.3 9.3 9.3 9.3
Total Cash 22.8 16.3 82.1 394.3 305.9 173.2 208.9 252.0 304.0 366.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 39.9 42.6 86.4 74.8 40.4
Account Receivables, % 10.94 12.11 15.54 8.29 6.8
Inventories 48.0 51.6 58.1 71.7 70.7 83.3 100.5 121.2 146.2 176.4
Inventories, % 13.15 14.7 10.44 7.95 11.91 11.63 11.63 11.63 11.63 11.63
Accounts Payable 58.5 46.6 49.5 78.2 68.3 83.6 100.8 121.6 146.7 176.9
Accounts Payable, % 16.02 13.25 8.89 8.67 11.51 11.67 11.67 11.67 11.67 11.67
Capital Expenditure -36.1 -30.5 -35.1 -45.8 -67.6 -59.2 -71.4 -86.2 -103.9 -125.4
Capital Expenditure, % -9.88 -8.67 -6.32 -5.08 -11.39 -8.27 -8.27 -8.27 -8.27 -8.27
Tax Rate, % 17.62 17.62 17.62 17.62 17.62 17.62 17.62 17.62 17.62 17.62
EBITAT -28.5 -14.4 112.9 265.4 42.7 58.1 70.1 84.5 102.0 123.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -24.5 7.8 100.3 314.4 69.5 66.6 105.4 127.2 153.4 185.0
WACC, % 6.63 7.25 7.49 6.99 6.88 7.05 7.05 7.05 7.05 7.05
PV UFCF
SUM PV UFCF 506.3
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 186
Terminal Value 2,840
Present Terminal Value 2,020
Enterprise Value 2,527
Net Debt 513
Equity Value 2,014
Diluted Shares Outstanding, MM 75
Equity Value Per Share 26.82

What You Will Receive

  • Comprehensive Financial Model: LSB Industries’ actual data facilitates accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate results as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • 🔍 Real-Life LXU Financials: Pre-filled historical and projected data for LSB Industries, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate LSB Industries’ intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize LSB Industries’ valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Access the Template: Download and open the Excel file containing LSB Industries, Inc. (LXU) preloaded data.
  • 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
  • 3. View Results in Real-Time: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Different Scenarios: Evaluate various forecasts to assess different valuation results.
  • 5. Utilize with Assurance: Deliver expert valuation insights to enhance your decision-making process.

Why Choose This Calculator for LSB Industries, Inc. (LXU)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for LSB Industries, Inc. (LXU).
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes LSB Industries, Inc. (LXU)'s intrinsic value and Net Present Value.
  • Data-Rich Environment: Access historical and projected data for precise calculations.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focusing on LSB Industries, Inc. (LXU).

Who Should Use This Product?

  • Investors: Accurately assess LSB Industries, Inc. (LXU)’s fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to LSB Industries, Inc. (LXU).
  • Consultants: Effortlessly customize the template for valuation reports tailored to LSB Industries, Inc. (LXU) clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies, including LSB Industries, Inc. (LXU).
  • Educators: Implement it as an educational resource to illustrate valuation methodologies relevant to LSB Industries, Inc. (LXU).

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations for LSB Industries, Inc. (LXU).
  • Real-World Data: LSB Industries’ historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
  • Financial Statements: Full annual and quarterly breakdowns for deeper insights into LSB Industries, Inc. (LXU).
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to LSB Industries, Inc. (LXU).
  • Dashboard with Visual Outputs: Charts and tables for clear, actionable results related to LSB Industries, Inc. (LXU).

No products were found matching.