CVR Partners, LP (UAN) DCF Valuation

CVR Partners, LP (UAN) 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

CVR Partners, LP (UAN) 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:

Discover the true potential of CVR Partners, LP (UAN) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes influence CVR Partners, LP (UAN) valuation – all within a user-friendly Excel template.


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 404.2 350.0 532.6 835.6 681.5 724.1 769.4 817.5 868.6 922.9
Revenue Growth, % 0 -13.42 52.19 56.89 -18.44 6.25 6.25 6.25 6.25 6.25
EBITDA 110.6 41.4 212.7 403.2 281.1 244.2 259.5 275.7 292.9 311.2
EBITDA, % 27.37 11.82 39.93 48.25 41.25 33.72 33.72 33.72 33.72 33.72
Depreciation 79.8 76.1 73.5 82.1 79.7 111.2 118.2 125.6 133.4 141.8
Depreciation, % 19.75 21.74 13.8 9.83 11.7 15.36 15.36 15.36 15.36 15.36
EBIT 30.8 -34.7 139.2 321.0 201.4 132.9 141.3 150.1 159.5 169.4
EBIT, % 7.61 -9.92 26.13 38.42 29.55 18.36 18.36 18.36 18.36 18.36
Total Cash 37.0 30.6 112.5 86.3 45.3 81.1 86.2 91.5 97.3 103.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 34.3 36.9 88.4 90.4 41.9
Account Receivables, % 8.48 10.54 16.59 10.82 6.15
Inventories 53.9 42.3 52.3 77.5 69.2 79.2 84.1 89.4 95.0 100.9
Inventories, % 13.34 12.1 9.81 9.28 10.15 10.94 10.94 10.94 10.94 10.94
Accounts Payable 23.6 24.8 50.4 50.8 38.8 49.5 52.6 55.9 59.4 63.1
Accounts Payable, % 5.85 7.08 9.46 6.08 5.69 6.83 6.83 6.83 6.83 6.83
Capital Expenditure -18.7 -18.6 -20.6 -44.7 -24.2 -32.9 -34.9 -37.1 -39.4 -41.9
Capital Expenditure, % -4.62 -5.31 -3.87 -5.35 -3.55 -4.54 -4.54 -4.54 -4.54 -4.54
Tax Rate, % 0.16732 0.16732 0.16732 0.16732 0.16732 0.16732 0.16732 0.16732 0.16732 0.16732
EBITAT 30.8 -34.7 139.1 320.8 201.0 132.8 141.2 150.0 159.4 169.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 27.4 32.8 156.2 331.4 301.5 177.6 217.8 231.4 245.9 261.3
WACC, % 8.37 8.37 8.37 8.37 8.36 8.37 8.37 8.37 8.37 8.37
PV UFCF
SUM PV UFCF 884.4
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 263
Terminal Value 3,338
Present Terminal Value 2,234
Enterprise Value 3,118
Net Debt 505
Equity Value 2,613
Diluted Shares Outstanding, MM 11
Equity Value Per Share 247.19

What You Will Get

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

Key Features

  • Accurate CVR Partners Financials: Gain access to reliable pre-loaded historical data and future forecasts for CVR Partners, LP (UAN).
  • Customizable Forecast Inputs: Modify highlighted cells for key metrics such as WACC, growth rates, and margins.
  • Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to help you visualize your valuation outcomes.
  • Designed for All Skill Levels: A straightforward, user-friendly layout tailored for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file containing CVR Partners, LP's (UAN) preloaded data.
  • 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation outcomes.
  • 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making.

Why Choose This Calculator for CVR Partners, LP (UAN)?

  • Designed for Industry Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
  • Accurate Financial Data: CVR Partners' historical and projected financials preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly Interface: Step-by-step guidance simplifies the calculation process.

Who Should Use This Product?

  • Agricultural Investors: Develop comprehensive and reliable valuation models for assessing investment in CVR Partners, LP (UAN).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the agriculture sector.
  • Consultants and Advisors: Offer clients precise valuation insights for CVR Partners, LP (UAN) stock.
  • Students and Educators: Utilize real-world data to practice and teach financial modeling in the agricultural industry.
  • Energy Sector Enthusiasts: Gain insights into how companies like CVR Partners, LP (UAN) are valued within the energy market.

What the Template Contains

  • Historical Data: Includes CVR Partners, LP's (UAN) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate CVR Partners, LP's (UAN) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of CVR Partners, LP's (UAN) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.