Louisiana-Pacific Corporation (LPX) 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
Louisiana-Pacific Corporation (LPX) Bundle
Looking to assess the intrinsic value of Louisiana-Pacific Corporation? Our (LPX) DCF Calculator integrates real-world data and offers extensive customization options, enabling you to refine your 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 | 2,310.0 | 2,788.0 | 4,553.0 | 3,854.0 | 2,581.0 | 2,810.8 | 3,061.1 | 3,333.7 | 3,630.5 | 3,953.8 |
| Revenue Growth, % | 0 | 20.69 | 63.31 | -15.35 | -33.03 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 |
| EBITDA | 118.0 | 751.0 | 1,833.0 | 1,298.0 | 381.0 | 678.8 | 739.2 | 805.0 | 876.7 | 954.8 |
| EBITDA, % | 5.11 | 26.94 | 40.26 | 33.68 | 14.76 | 24.15 | 24.15 | 24.15 | 24.15 | 24.15 |
| Depreciation | 123.0 | 111.0 | 119.0 | 132.0 | 119.0 | 112.2 | 122.2 | 133.0 | 144.9 | 157.8 |
| Depreciation, % | 5.32 | 3.98 | 2.61 | 3.43 | 4.61 | 3.99 | 3.99 | 3.99 | 3.99 | 3.99 |
| EBIT | -5.0 | 640.0 | 1,714.0 | 1,166.0 | 262.0 | 566.6 | 617.1 | 672.0 | 731.8 | 797.0 |
| EBIT, % | -0.21645 | 22.96 | 37.65 | 30.25 | 10.15 | 20.16 | 20.16 | 20.16 | 20.16 | 20.16 |
| Total Cash | 181.0 | 535.0 | 358.0 | 369.0 | 222.0 | 298.3 | 324.9 | 353.8 | 385.3 | 419.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 164.0 | 184.0 | 155.0 | 127.0 | 155.0 | 148.4 | 161.7 | 176.0 | 191.7 | 208.8 |
| Account Receivables, % | 7.1 | 6.6 | 3.4 | 3.3 | 6.01 | 5.28 | 5.28 | 5.28 | 5.28 | 5.28 |
| Inventories | 265.0 | 259.0 | 323.0 | 337.0 | 378.0 | 288.1 | 313.7 | 341.7 | 372.1 | 405.2 |
| Inventories, % | 11.47 | 9.29 | 7.09 | 8.74 | 14.65 | 10.25 | 10.25 | 10.25 | 10.25 | 10.25 |
| Accounts Payable | 112.0 | 91.0 | 180.0 | 178.0 | 121.0 | 120.1 | 130.8 | 142.5 | 155.2 | 169.0 |
| Accounts Payable, % | 4.85 | 3.26 | 3.95 | 4.62 | 4.69 | 4.27 | 4.27 | 4.27 | 4.27 | 4.27 |
| Capital Expenditure | -163.0 | -77.0 | -254.0 | -414.0 | -300.0 | -212.3 | -231.2 | -251.8 | -274.2 | -298.6 |
| Capital Expenditure, % | -7.06 | -2.76 | -5.58 | -10.74 | -11.62 | -7.55 | -7.55 | -7.55 | -7.55 | -7.55 |
| Tax Rate, % | 28.23 | 28.23 | 28.23 | 28.23 | 28.23 | 28.23 | 28.23 | 28.23 | 28.23 | 28.23 |
| EBITAT | -2.2 | 514.3 | 1,314.9 | 1,096.3 | 188.0 | 415.1 | 452.1 | 492.4 | 536.2 | 584.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -359.2 | 513.3 | 1,233.9 | 826.3 | -119.0 | 410.7 | 314.9 | 343.0 | 373.5 | 406.8 |
| WACC, % | 12.77 | 12.85 | 12.84 | 12.88 | 12.83 | 12.84 | 12.84 | 12.84 | 12.84 | 12.84 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,302.8 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 409 | |||||||||
| Terminal Value | 3,313 | |||||||||
| Present Terminal Value | 1,811 | |||||||||
| Enterprise Value | 3,114 | |||||||||
| Net Debt | 156 | |||||||||
| Equity Value | 2,958 | |||||||||
| Diluted Shares Outstanding, MM | 72 | |||||||||
| Equity Value Per Share | 41.09 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real LPX financials.
- Accurate Data: Historical insights and forward-looking projections (as indicated in the highlighted cells).
- Flexible Forecasting: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Louisiana-Pacific Corporation’s valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.
Key Features
- Comprehensive Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts for Louisiana-Pacific Corporation (LPX).
- Adjustable Projection Variables: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Enjoy automatic updates to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: View clear charts and summaries to effectively visualize your valuation outcomes.
- Designed for All Skill Levels: An intuitive layout suitable for investors, CFOs, and consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based LPX DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically refreshes Louisiana-Pacific's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Leverage the results to inform your investment or financial decisions.
Why Choose This Calculator for Louisiana-Pacific Corporation (LPX)?
- Accuracy: Reliable financial data from Louisiana-Pacific ensures precision.
- Flexibility: Tailored for users to experiment and adjust inputs effortlessly.
- Time-Saving: Eliminate the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected by CFOs.
- User-Friendly: Simple to navigate, even for those lacking advanced financial modeling skills.
Who Should Use This Product?
- Investors: Accurately estimate Louisiana-Pacific Corporation’s (LPX) fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Louisiana-Pacific Corporation (LPX).
- Consultants: Rapidly customize the template for valuation reports tailored to Louisiana-Pacific Corporation (LPX) clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies like Louisiana-Pacific Corporation (LPX).
- Educators: Implement this tool as a teaching resource to illustrate valuation methodologies using Louisiana-Pacific Corporation (LPX) as a case study.
What the Template Contains
- Pre-Filled DCF Model: Louisiana-Pacific Corporation’s (LPX) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Louisiana-Pacific Corporation’s (LPX) 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.