Sensient Technologies Corporation (SXT) 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
Sensient Technologies Corporation (SXT) Bundle
Designed for accuracy, our [SXT] DCF Calculator empowers you to evaluate Sensient Technologies Corporation's valuation using real-world financial data, offering complete flexibility to modify all essential parameters for improved projections.
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 | 1,322.9 | 1,332.0 | 1,380.3 | 1,437.0 | 1,456.5 | 1,492.0 | 1,528.5 | 1,565.8 | 1,604.1 | 1,643.3 |
| Revenue Growth, % | 0 | 0.68537 | 3.62 | 4.11 | 1.35 | 2.44 | 2.44 | 2.44 | 2.44 | 2.44 |
| EBITDA | 176.1 | 202.3 | 222.1 | 249.2 | 212.8 | 228.4 | 234.0 | 239.7 | 245.6 | 251.6 |
| EBITDA, % | 13.31 | 15.19 | 16.09 | 17.34 | 14.61 | 15.31 | 15.31 | 15.31 | 15.31 | 15.31 |
| Depreciation | 55.0 | 49.6 | 52.1 | 52.5 | 57.8 | 57.5 | 58.9 | 60.4 | 61.8 | 63.4 |
| Depreciation, % | 4.16 | 3.73 | 3.77 | 3.65 | 3.97 | 3.86 | 3.86 | 3.86 | 3.86 | 3.86 |
| EBIT | 121.1 | 152.7 | 170.0 | 196.8 | 155.0 | 170.9 | 175.1 | 179.3 | 183.7 | 188.2 |
| EBIT, % | 9.15 | 11.46 | 12.32 | 13.69 | 10.64 | 11.45 | 11.45 | 11.45 | 11.45 | 11.45 |
| Total Cash | 21.2 | 24.8 | 25.7 | 20.9 | 28.9 | 26.2 | 26.8 | 27.5 | 28.1 | 28.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 213.2 | 234.1 | 261.1 | 302.1 | 272.2 | 275.5 | 282.2 | 289.1 | 296.2 | 303.4 |
| Account Receivables, % | 16.12 | 17.58 | 18.92 | 21.02 | 18.69 | 18.46 | 18.46 | 18.46 | 18.46 | 18.46 |
| Inventories | 422.5 | 381.3 | 411.6 | 564.1 | 598.4 | 509.5 | 521.9 | 534.7 | 547.7 | 561.1 |
| Inventories, % | 31.94 | 28.63 | 29.82 | 39.26 | 41.09 | 34.15 | 34.15 | 34.15 | 34.15 | 34.15 |
| Accounts Payable | 94.7 | 107.3 | 125.5 | 142.4 | 131.1 | 129.0 | 132.1 | 135.3 | 138.6 | 142.0 |
| Accounts Payable, % | 7.15 | 8.06 | 9.09 | 9.91 | 9 | 8.64 | 8.64 | 8.64 | 8.64 | 8.64 |
| Capital Expenditure | -39.1 | -52.2 | -60.8 | -79.3 | -87.9 | -68.1 | -69.8 | -71.5 | -73.2 | -75.0 |
| Capital Expenditure, % | -2.96 | -3.92 | -4.4 | -5.52 | -6.03 | -4.57 | -4.57 | -4.57 | -4.57 | -4.57 |
| Tax Rate, % | 28.08 | 28.08 | 28.08 | 28.08 | 28.08 | 28.08 | 28.08 | 28.08 | 28.08 | 28.08 |
| EBITAT | 98.4 | 121.2 | 128.2 | 152.1 | 111.5 | 131.7 | 134.9 | 138.2 | 141.6 | 145.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -426.8 | 151.6 | 80.4 | -51.3 | 65.9 | 204.5 | 108.0 | 110.7 | 113.4 | 116.1 |
| WACC, % | 7.23 | 7.22 | 7.19 | 7.2 | 7.16 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 542.5 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 120 | |||||||||
| Terminal Value | 2,849 | |||||||||
| Present Terminal Value | 2,012 | |||||||||
| Enterprise Value | 2,555 | |||||||||
| Net Debt | 630 | |||||||||
| Equity Value | 1,925 | |||||||||
| Diluted Shares Outstanding, MM | 42 | |||||||||
| Equity Value Per Share | 45.57 |
What You Will Receive
- Customizable Excel Template: An adaptable Excel-based DCF Calculator featuring pre-filled real SXT financials.
- Accurate Data: Historical performance data and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly assess the effect of your inputs on Sensient Technologies’ valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for simplicity and usability, complete with step-by-step guidance.
Key Features
- Customizable Financial Metrics: Adjust vital inputs such as revenue forecasts, operating margins, and investment levels.
- Instant DCF Calculation: Quickly determines intrinsic value, net present value (NPV), and additional financial metrics.
- High-Precision Results: Leverages Sensient Technologies Corporation’s (SXT) actual financial data for accurate valuation insights.
- Effortless Scenario Testing: Explore various assumptions and analyze results with ease.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file for Sensient Technologies Corporation (SXT).
- Step 2: Review Sensient's pre-filled financial data and forecasts.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the results for informed investment choices.
Why Choose This Calculator for Sensient Technologies Corporation (SXT)?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your analysis needs.
- Real-Time Feedback: Observe immediate changes in Sensient's valuation as you tweak inputs.
- Preloaded Data: Comes with Sensient's actual financial figures for swift evaluation.
- Relied Upon by Experts: Frequently utilized by investors and analysts for informed decision-making.
Who Should Use This Product?
- Professional Investors: Create comprehensive and accurate valuation models for portfolio assessments related to Sensient Technologies Corporation (SXT).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Sensient Technologies Corporation (SXT).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Industry Analysts: Gain insights into how companies like Sensient Technologies Corporation (SXT) are valued in the market.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Sensient Technologies Corporation (SXT) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Sensient Technologies Corporation (SXT).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.