Sylvamo Corporation (SLVM) 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
Sylvamo Corporation (SLVM) Bundle
Optimize your time and improve precision with our Sylvamo Corporation (SLVM) DCF Calculator! Utilizing real data from Sylvamo and customizable assumptions, this tool empowers you to forecast, analyze, and value Sylvamo Corporation (SLVM) 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 | 4,017.0 | 3,009.0 | 3,502.0 | 3,628.0 | 3,721.0 | 3,697.3 | 3,673.7 | 3,650.3 | 3,627.1 | 3,604.0 |
| Revenue Growth, % | 0 | -25.09 | 16.38 | 3.6 | 2.56 | -0.63696 | -0.63696 | -0.63696 | -0.63696 | -0.63696 |
| EBITDA | 691.0 | 352.0 | 468.0 | 645.0 | 572.0 | 557.7 | 554.1 | 550.6 | 547.1 | 543.6 |
| EBITDA, % | 17.2 | 11.7 | 13.36 | 17.78 | 15.37 | 15.08 | 15.08 | 15.08 | 15.08 | 15.08 |
| Depreciation | 192.0 | 154.0 | 109.0 | 106.0 | 143.0 | 146.2 | 145.3 | 144.4 | 143.5 | 142.5 |
| Depreciation, % | 4.78 | 5.12 | 3.11 | 2.92 | 3.84 | 3.95 | 3.95 | 3.95 | 3.95 | 3.95 |
| EBIT | 499.0 | 198.0 | 359.0 | 539.0 | 429.0 | 411.4 | 408.8 | 406.2 | 403.6 | 401.0 |
| EBIT, % | 12.42 | 6.58 | 10.25 | 14.86 | 11.53 | 11.13 | 11.13 | 11.13 | 11.13 | 11.13 |
| Total Cash | 135.0 | 95.0 | 180.0 | 360.0 | 220.0 | 203.3 | 202.0 | 200.7 | 199.4 | 198.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 711.0 | 621.0 | 428.0 | 480.0 | 455.0 | 562.1 | 558.5 | 555.0 | 551.4 | 547.9 |
| Account Receivables, % | 17.7 | 20.64 | 12.22 | 13.23 | 12.23 | 15.2 | 15.2 | 15.2 | 15.2 | 15.2 |
| Inventories | 443.0 | 342.0 | 342.0 | 364.0 | 404.0 | 392.3 | 389.8 | 387.3 | 384.8 | 382.4 |
| Inventories, % | 11.03 | 11.37 | 9.77 | 10.03 | 10.86 | 10.61 | 10.61 | 10.61 | 10.61 | 10.61 |
| Accounts Payable | 311.0 | 259.0 | 387.0 | 453.0 | 421.0 | 378.6 | 376.2 | 373.8 | 371.4 | 369.1 |
| Accounts Payable, % | 7.74 | 8.61 | 11.05 | 12.49 | 11.31 | 10.24 | 10.24 | 10.24 | 10.24 | 10.24 |
| Capital Expenditure | -118.0 | -75.0 | -76.0 | -149.0 | -210.0 | -128.3 | -127.5 | -126.7 | -125.9 | -125.1 |
| Capital Expenditure, % | -2.94 | -2.49 | -2.17 | -4.11 | -5.64 | -3.47 | -3.47 | -3.47 | -3.47 | -3.47 |
| Tax Rate, % | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 |
| EBITAT | 374.7 | 170.0 | 258.3 | 387.8 | 294.1 | 307.3 | 305.3 | 303.4 | 301.4 | 299.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -394.3 | 388.0 | 612.3 | 336.8 | 180.1 | 187.4 | 326.8 | 324.7 | 322.7 | 320.6 |
| WACC, % | 7.92 | 8.07 | 7.88 | 7.88 | 7.83 | 7.92 | 7.92 | 7.92 | 7.92 | 7.92 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,169.5 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 322 | |||||||||
| Terminal Value | 4,344 | |||||||||
| Present Terminal Value | 2,968 | |||||||||
| Enterprise Value | 4,137 | |||||||||
| Net Debt | 959 | |||||||||
| Equity Value | 3,178 | |||||||||
| Diluted Shares Outstanding, MM | 43 | |||||||||
| Equity Value Per Share | 74.43 |
What You Will Receive
- Authentic SLVM Financial Data: Pre-loaded with Sylvamo’s historical and forecasted data for accurate analysis.
- Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Watch Sylvamo’s intrinsic value refresh immediately based on your modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Design: Clear layout and straightforward instructions suitable for all skill levels.
Key Features
- Comprehensive Data: Sylvamo Corporation’s historical financial statements and pre-filled projections.
- Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Results: View Sylvamo’s intrinsic value recalculating instantly.
- Intuitive Visual Outputs: Dashboard charts illustrate valuation results and essential metrics.
- Designed for Precision: A professional-grade tool for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file containing Sylvamo Corporation's (SLVM) preloaded data.
- 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically computes the intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
- 5. Present with Confidence: Share professional valuation insights to enhance your decision-making.
Why Choose This Calculator for Sylvamo Corporation (SLVM)?
- Precision: Utilizes real Sylvamo financial data to guarantee accuracy.
- Adaptability: Built for users to easily adjust and experiment with inputs.
- Efficiency: Avoid the complexities of creating a DCF model from the ground up.
- Expert-Level: Crafted with the precision and usability expected at the CFO level.
- Intuitive: Simple to navigate, even for those lacking advanced financial modeling skills.
Who Should Use This Product?
- Finance Students: Master valuation techniques and apply them using real-world data for Sylvamo Corporation (SLVM).
- Academics: Integrate professional models into your coursework or research focused on Sylvamo Corporation (SLVM).
- Investors: Validate your assumptions and analyze valuation outcomes for Sylvamo Corporation (SLVM) stock.
- Analysts: Enhance your productivity with a customizable DCF model specifically designed for Sylvamo Corporation (SLVM).
- Small Business Owners: Discover how large public companies like Sylvamo Corporation (SLVM) are evaluated and analyzed.
What the Template Contains
- Preloaded SLVM 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.