GrafTech International Ltd. (EAF) DCF Valuation

GrafTech International Ltd. (EAF) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

GrafTech International Ltd. (EAF) 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:

Looking to calculate the intrinsic value of GrafTech International Ltd.? Our EAF DCF Calculator integrates real-world data with extensive customization options, enabling you to adjust forecasts and enhance your investment strategies.


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 1,790.8 1,224.4 1,345.8 1,281.3 620.5 499.4 401.9 323.5 260.3 209.5
Revenue Growth, % 0 -31.63 9.92 -4.8 -51.57 -19.52 -19.52 -19.52 -19.52 -19.52
EBITDA 1,033.0 666.7 589.0 546.8 -145.2 175.0 140.8 113.3 91.2 73.4
EBITDA, % 57.69 54.45 43.77 42.68 -23.4 35.04 35.04 35.04 35.04 35.04
Depreciation 61.8 63.0 65.7 55.5 56.9 26.9 21.7 17.5 14.0 11.3
Depreciation, % 3.45 5.14 4.88 4.33 9.17 5.4 5.4 5.4 5.4 5.4
EBIT 971.2 603.7 523.3 491.3 -202.1 148.0 119.1 95.9 77.2 62.1
EBIT, % 54.23 49.31 38.89 38.35 -32.57 29.64 29.64 29.64 29.64 29.64
Total Cash 80.9 145.4 57.5 134.6 176.9 59.6 48.0 38.6 31.1 25.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 247.1 194.8 249.6 145.6 101.4
Account Receivables, % 13.8 15.91 18.55 11.36 16.34
Inventories 313.6 266.0 289.4 447.7 345.4 151.2 121.7 97.9 78.8 63.4
Inventories, % 17.51 21.72 21.51 34.95 55.66 30.27 30.27 30.27 30.27 30.27
Accounts Payable 78.7 71.0 117.1 103.2 83.3 40.3 32.4 26.1 21.0 16.9
Accounts Payable, % 4.39 5.8 8.7 8.05 13.42 8.07 8.07 8.07 8.07 8.07
Capital Expenditure -64.1 -36.1 -58.3 -72.2 -54.0 -25.2 -20.3 -16.3 -13.1 -10.6
Capital Expenditure, % -3.58 -2.95 -4.33 -5.63 -8.71 -5.04 -5.04 -5.04 -5.04 -5.04
Tax Rate, % 6.76 6.76 6.76 6.76 6.76 6.76 6.76 6.76 6.76 6.76
EBITAT 858.0 514.2 445.3 416.0 -188.4 129.2 104.0 83.7 67.4 54.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 373.7 633.3 420.6 331.1 -58.9 307.8 141.9 114.2 91.9 74.0
WACC, % 7.47 7.31 7.3 7.28 7.73 7.42 7.42 7.42 7.42 7.42
PV UFCF
SUM PV UFCF 622.3
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 74
Terminal Value 1,074
Present Terminal Value 751
Enterprise Value 1,373
Net Debt 754
Equity Value 619
Diluted Shares Outstanding, MM 257
Equity Value Per Share 2.41

What You Will Receive

  • Comprehensive Financial Model: GrafTech’s actual data facilitates accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Adaptable and Reusable: Designed for versatility, allowing repeated application for in-depth forecasts.

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as production capacity, cost of goods sold, and operational expenses.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional financial metrics.
  • Industry-Leading Precision: Leverages GrafTech's actual financial data for accurate valuation results.
  • Effortless Scenario Testing: Evaluate various assumptions and analyze results with ease.
  • Efficiency Booster: Streamline the valuation process without the hassle of creating intricate models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review GrafTech International Ltd.'s pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the outputs and utilize the results for your investment choices.

Why Choose This Calculator for GrafTech International Ltd. (EAF)?

  • Precise Financials: Utilize accurate GrafTech financial data for trustworthy valuation outcomes.
  • Flexible Options: Tailor crucial parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Efficiency Boost: Ready-to-use calculations save you from starting from the ground up.
  • Expert-Level Resource: Crafted for investors, analysts, and consultants in the field.
  • Easy to Navigate: User-friendly design and clear, step-by-step guidance facilitate use for everyone.

Who Should Use This Product?

  • Investors: Evaluate GrafTech International Ltd.'s (EAF) market position before making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and validate financial forecasts.
  • Startup Founders: Understand the valuation strategies employed by established firms like GrafTech International Ltd. (EAF).
  • Consultants: Provide comprehensive valuation assessments for your clients based on GrafTech International Ltd. (EAF).
  • Students and Educators: Utilize current data to learn and teach valuation practices in real-world scenarios.

What the Template Contains

  • Preloaded EAF 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.