Hexcel Corporation (HXL) 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
Hexcel Corporation (HXL) Bundle
Streamline your analysis and improve precision with our (HXL) DCF Calculator! Equipped with real Hexcel Corporation data and customizable assumptions, this tool empowers you to forecast, evaluate, and value (HXL) just like a seasoned 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 | 2,355.7 | 1,502.4 | 1,324.7 | 1,577.7 | 1,789.0 | 1,719.4 | 1,652.5 | 1,588.3 | 1,526.5 | 1,467.1 |
| Revenue Growth, % | 0 | -36.22 | -11.83 | 19.1 | 13.39 | -3.89 | -3.89 | -3.89 | -3.89 | -3.89 |
| EBITDA | 566.9 | 14.1 | 198.3 | 312.2 | 268.5 | 257.1 | 247.1 | 237.5 | 228.3 | 219.4 |
| EBITDA, % | 24.07 | 0.9385 | 14.97 | 19.79 | 15.01 | 14.95 | 14.95 | 14.95 | 14.95 | 14.95 |
| Depreciation | 141.6 | 140.8 | 138.0 | 126.2 | 124.8 | 140.2 | 134.8 | 129.5 | 124.5 | 119.6 |
| Depreciation, % | 6.01 | 9.37 | 10.42 | 8 | 6.98 | 8.16 | 8.16 | 8.16 | 8.16 | 8.16 |
| EBIT | 425.3 | -126.7 | 60.3 | 186.0 | 143.7 | 116.9 | 112.4 | 108.0 | 103.8 | 99.7 |
| EBIT, % | 18.05 | -8.43 | 4.55 | 11.79 | 8.03 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 |
| Total Cash | 64.4 | 103.3 | 127.7 | 112.0 | 227.0 | 134.2 | 129.0 | 124.0 | 119.2 | 114.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 280.3 | 168.5 | 190.8 | 254.7 | 259.8 | 234.5 | 225.4 | 216.6 | 208.2 | 200.1 |
| Account Receivables, % | 11.9 | 11.22 | 14.4 | 16.14 | 14.52 | 13.64 | 13.64 | 13.64 | 13.64 | 13.64 |
| Inventories | 333.1 | 213.5 | 245.7 | 319.3 | 334.4 | 295.1 | 283.7 | 272.6 | 262.0 | 251.8 |
| Inventories, % | 14.14 | 14.21 | 18.55 | 20.24 | 18.69 | 17.17 | 17.17 | 17.17 | 17.17 | 17.17 |
| Accounts Payable | 157.6 | 70.0 | 113.2 | 155.5 | 159.1 | 132.9 | 127.7 | 122.8 | 118.0 | 113.4 |
| Accounts Payable, % | 6.69 | 4.66 | 8.55 | 9.86 | 8.89 | 7.73 | 7.73 | 7.73 | 7.73 | 7.73 |
| Capital Expenditure | -204.1 | -50.6 | -27.9 | -76.3 | -108.2 | -86.0 | -82.7 | -79.5 | -76.4 | -73.4 |
| Capital Expenditure, % | -8.66 | -3.37 | -2.11 | -4.84 | -6.05 | -5 | -5 | -5 | -5 | -5 |
| Tax Rate, % | 3.65 | 3.65 | 3.65 | 3.65 | 3.65 | 3.65 | 3.65 | 3.65 | 3.65 | 3.65 |
| EBITAT | 343.4 | 145.0 | 44.1 | 156.8 | 138.5 | 78.2 | 75.2 | 72.3 | 69.5 | 66.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -174.9 | 379.0 | 142.9 | 111.5 | 138.5 | 170.8 | 142.7 | 137.1 | 131.8 | 126.7 |
| WACC, % | 9.81 | 9.36 | 9.77 | 9.83 | 9.9 | 9.74 | 9.74 | 9.74 | 9.74 | 9.74 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 548.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 132 | |||||||||
| Terminal Value | 2,297 | |||||||||
| Present Terminal Value | 1,443 | |||||||||
| Enterprise Value | 1,992 | |||||||||
| Net Debt | 473 | |||||||||
| Equity Value | 1,519 | |||||||||
| Diluted Shares Outstanding, MM | 86 | |||||||||
| Equity Value Per Share | 17.77 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real HXL financials.
- Real-World Data: Historical data and forward-looking estimates (as shown in the highlighted cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the impact of your inputs on Hexcel Corporation’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive DCF Model: Features both unlevered and levered DCF valuation frameworks tailored for Hexcel Corporation (HXL).
- WACC Estimator: Pre-configured Weighted Average Cost of Capital calculator with adjustable parameters.
- Customizable Forecast Inputs: Adjust growth projections, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency metrics specific to Hexcel Corporation (HXL).
- Interactive Dashboard and Graphs: Visual representations of essential valuation indicators for streamlined analysis.
How It Works
- Download the Template: Gain immediate access to the Excel-based HXL DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Hexcel’s intrinsic value.
- Test Scenarios: Experiment with different assumptions to see how they impact valuation outcomes.
- Analyze and Decide: Leverage the results to inform your investment or financial strategy.
Why Choose This Calculator for Hexcel Corporation (HXL)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Hexcel Corporation.
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios for (HXL).
- In-Depth Analysis: Automatically computes Hexcel's intrinsic value and Net Present Value.
- Loaded with Data: Access historical and projected data to ensure reliable calculations.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants focused on (HXL).
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing Hexcel Corporation (HXL) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients interested in Hexcel Corporation (HXL) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Aerospace and Composite Material Enthusiasts: Gain insights into how companies like Hexcel Corporation (HXL) are valued in the industry.
What the Template Contains
- Preloaded HXL 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.