Matthews International Corporation (MATW) DCF Valuation

Matthews International Corporation (MATW) 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

Matthews International Corporation (MATW) 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:

Gain insight into your Matthews International Corporation (MATW) valuation analysis with our sophisticated DCF Calculator! Preloaded with real MATW data, this Excel template enables you to adjust forecasts and assumptions to accurately calculate the intrinsic value of Matthews International Corporation (MATW).


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 1,498.3 1,671.0 1,762.4 1,880.9 1,795.7 1,881.9 1,972.2 2,066.8 2,166.0 2,269.9
Revenue Growth, % 0 11.53 5.47 6.72 -4.53 4.8 4.8 4.8 4.8 4.8
EBITDA 46.1 169.7 24.4 195.2 75.6 109.9 115.2 120.7 126.5 132.6
EBITDA, % 3.08 10.16 1.39 10.38 4.21 5.84 5.84 5.84 5.84 5.84
Depreciation 119.1 133.5 104.1 96.5 94.8 121.4 127.2 133.3 139.7 146.4
Depreciation, % 7.95 7.99 5.9 5.13 5.28 6.45 6.45 6.45 6.45 6.45
EBIT -73.0 36.2 -79.6 98.7 -19.1 -11.4 -12.0 -12.6 -13.2 -13.8
EBIT, % -4.87 2.17 -4.52 5.25 -1.06 -0.60806 -0.60806 -0.60806 -0.60806 -0.60806
Total Cash 41.3 49.2 69.0 42.1 40.8 53.2 55.7 58.4 61.2 64.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 295.2 309.8 221.0 282.2 299.0
Account Receivables, % 19.7 18.54 12.54 15 16.65
Inventories 175.1 189.1 225.4 260.4 237.9 236.7 248.0 259.9 272.4 285.5
Inventories, % 11.69 11.32 12.79 13.84 13.25 12.58 12.58 12.58 12.58 12.58
Accounts Payable 82.9 112.7 121.4 114.3 108.4 117.7 123.4 129.3 135.5 142.0
Accounts Payable, % 5.53 6.75 6.89 6.08 6.03 6.26 6.26 6.26 6.26 6.26
Capital Expenditure -34.8 -34.3 -61.3 -50.6 -45.2 -49.2 -51.5 -54.0 -56.6 -59.3
Capital Expenditure, % -2.33 -2.05 -3.48 -2.69 -2.52 -2.61 -2.61 -2.61 -2.61 -2.61
Tax Rate, % 14.35 14.35 14.35 14.35 14.35 14.35 14.35 14.35 14.35 14.35
EBITAT -60.1 11.4 -76.3 94.8 -16.4 -9.0 -9.4 -9.8 -10.3 -10.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -363.3 111.8 27.6 37.5 33.0 62.5 45.7 47.9 50.2 52.6
WACC, % 7.21 5.69 7.61 7.62 7.31 7.09 7.09 7.09 7.09 7.09
PV UFCF
SUM PV UFCF 212.7
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 54
Terminal Value 1,325
Present Terminal Value 941
Enterprise Value 1,154
Net Debt 798
Equity Value 355
Diluted Shares Outstanding, MM 31
Equity Value Per Share 11.49

What You Will Receive

  • Comprehensive Financial Model: Utilizes Matthews International Corporation's (MATW) actual data for accurate DCF valuation.
  • Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential variables.
  • Real-Time Calculations: Instant updates ensure you see the impact of adjustments immediately.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, enabling ongoing use for in-depth forecasting.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Matthews International Corporation (MATW).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable inputs for precise calculations.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to reflect your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Matthews International Corporation (MATW).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.

How It Works

  • Download: Obtain the ready-to-use Excel file featuring Matthews International Corporation's (MATW) financial data.
  • Customize: Tailor forecasts, including revenue growth, EBITDA %, and WACC to suit your analysis.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose This Calculator for Matthews International Corporation (MATW)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Insights: Observe immediate updates to Matthews International's valuation with input changes.
  • Preloaded Data: Comes equipped with Matthews International's actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by analysts and investors for making well-informed choices.

Who Should Use Matthews International Corporation (MATW) Products?

  • Investors: Gain insights and make informed decisions with our comprehensive valuation tools.
  • Financial Analysts: Enhance your efficiency with our customizable DCF model designed for quick analysis.
  • Consultants: Effortlessly modify our templates for impactful client presentations and reports.
  • Finance Enthusiasts: Explore valuation techniques through practical, real-world examples provided by our resources.
  • Educators and Students: Utilize our tools as a hands-on learning resource in finance and investment courses.

What the Template Contains

  • Pre-Filled DCF Model: Matthews International Corporation’s (MATW) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Matthews International Corporation’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.