Materion Corporation (MTRN) DCF Valuation

Materion Corporation (MTRN) 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

Materion Corporation (MTRN) 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:

Evaluate Materion Corporation's (MTRN) financial prospects like a professional! This (MTRN) DCF Calculator provides pre-filled financial data and full flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your projections.


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 1,185.4 1,176.3 1,510.6 1,757.1 1,665.2 1,826.5 2,003.3 2,197.3 2,410.2 2,643.6
Revenue Growth, % 0 -0.77188 28.43 16.32 -5.23 9.68 9.68 9.68 9.68 9.68
EBITDA 108.2 54.5 126.4 178.7 203.0 162.5 178.3 195.5 214.5 235.2
EBITDA, % 9.13 4.64 8.36 10.17 12.19 8.9 8.9 8.9 8.9 8.9
Depreciation 41.1 42.4 44.1 53.4 61.6 61.1 67.1 73.6 80.7 88.5
Depreciation, % 3.47 3.6 2.92 3.04 3.7 3.35 3.35 3.35 3.35 3.35
EBIT 67.1 12.2 82.2 125.3 141.4 101.4 111.2 122.0 133.8 146.8
EBIT, % 5.66 1.03 5.44 7.13 8.49 5.55 5.55 5.55 5.55 5.55
Total Cash 125.0 25.9 14.5 13.1 13.3 55.7 61.1 67.0 73.5 80.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 154.8 166.4 223.6 215.2 192.7
Account Receivables, % 13.05 14.15 14.8 12.25 11.58
Inventories 190.4 250.8 361.1 423.1 441.6 408.7 448.3 491.7 539.3 591.5
Inventories, % 16.06 21.32 23.9 24.08 26.52 22.38 22.38 22.38 22.38 22.38
Accounts Payable 43.2 55.6 86.2 107.9 125.7 101.4 111.3 122.0 133.9 146.8
Accounts Payable, % 3.64 4.73 5.71 6.14 7.55 5.55 5.55 5.55 5.55 5.55
Capital Expenditure -26.5 -67.3 -102.9 -77.6 -119.9 -96.4 -105.7 -116.0 -127.2 -139.5
Capital Expenditure, % -2.24 -5.72 -6.81 -4.42 -7.2 -5.28 -5.28 -5.28 -5.28 -5.28
Tax Rate, % 11.25 11.25 11.25 11.25 11.25 11.25 11.25 11.25 11.25 11.25
EBITAT 54.8 22.7 77.1 104.5 125.5 90.8 99.6 109.2 119.8 131.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -232.5 -61.8 -118.5 48.3 89.0 16.5 7.9 8.6 9.5 10.4
WACC, % 9.13 9.35 9.28 9.15 9.22 9.23 9.23 9.23 9.23 9.23
PV UFCF
SUM PV UFCF 41.6
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 11
Terminal Value 187
Present Terminal Value 121
Enterprise Value 162
Net Debt 480
Equity Value -318
Diluted Shares Outstanding, MM 21
Equity Value Per Share -15.22

What You Will Get

  • Real Materion 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 Materion’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

  • Accurate Materion Financials: Access reliable pre-loaded historical data and future projections for Materion Corporation (MTRN).
  • Customizable Forecast Assumptions: Modify highlighted cells for key inputs like WACC, growth rates, and profit margins.
  • Dynamic Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow analysis tailored for Materion Corporation (MTRN).
  • Visual Dashboard: User-friendly charts and summaries to clearly visualize your valuation results for Materion Corporation (MTRN).
  • For Professionals and Beginners: An intuitive structure designed for investors, CFOs, and consultants interested in Materion Corporation (MTRN).

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Materion Corporation (MTRN) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Materion Corporation’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Materion Corporation (MTRN)?

  • Accuracy: Utilizes real Materion financials to ensure precise data.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the complexities of constructing 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 Materion Corporation (MTRN)?

  • Materials Science Students: Explore advanced materials and their applications using real-world examples.
  • Researchers: Integrate cutting-edge materials research into academic studies and publications.
  • Investors: Evaluate your investment strategies and assess valuation metrics for Materion Corporation (MTRN).
  • Industry Analysts: Enhance your analysis with a tailored, comprehensive financial model specific to Materion Corporation (MTRN).
  • Manufacturing Professionals: Understand how major players like Materion Corporation (MTRN) are evaluated in the market.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Materion Corporation (MTRN).
  • Real-World Data: Materion’s historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Materion’s performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Materion Corporation (MTRN).
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results related to Materion Corporation (MTRN).

No products were found matching.