TETRA Technologies, Inc. (TTI) DCF Valuation

TETRA Technologies, Inc. (TTI) 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

TETRA Technologies, Inc. (TTI) 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:

Enhance your investment strategies with the TETRA Technologies, Inc. (TTI) DCF Calculator! Explore authentic financial data, adjust growth projections and expenses, and observe how these modifications affect TETRA's intrinsic value in real time.


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 1,037.9 377.7 388.3 553.2 626.3 618.2 610.3 602.5 594.8 587.1
Revenue Growth, % 0 -63.61 2.79 42.48 13.2 -1.28 -1.28 -1.28 -1.28 -1.28
EBITDA -59.3 32.1 35.2 59.8 88.4 45.4 44.9 44.3 43.7 43.2
EBITDA, % -5.71 8.49 9.05 10.81 14.11 7.35 7.35 7.35 7.35 7.35
Depreciation 47.6 38.2 33.5 32.8 34.3 43.0 42.4 41.9 41.3 40.8
Depreciation, % 4.58 10.12 8.63 5.93 5.48 6.95 6.95 6.95 6.95 6.95
EBIT -106.9 -6.2 1.7 27.0 54.0 2.5 2.5 2.4 2.4 2.4
EBIT, % -10.29 -1.63 0.42651 4.88 8.63 0.4023 0.4023 0.4023 0.4023 0.4023
Total Cash 17.7 67.3 31.6 13.6 52.5 47.6 47.0 46.4 45.8 45.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 111.2 64.1 91.2 129.6 111.8
Account Receivables, % 10.71 16.96 23.49 23.43 17.85
Inventories 136.5 76.7 69.1 72.1 96.5 98.5 97.3 96.0 94.8 93.6
Inventories, % 13.15 20.3 17.8 13.04 15.41 15.94 15.94 15.94 15.94 15.94
Accounts Payable 41.1 22.6 37.9 49.1 52.3 45.7 45.1 44.5 43.9 43.4
Accounts Payable, % 3.96 5.98 9.77 8.88 8.35 7.39 7.39 7.39 7.39 7.39
Capital Expenditure -108.3 -29.4 -20.5 -40.1 -38.2 -45.5 -45.0 -44.4 -43.8 -43.3
Capital Expenditure, % -10.43 -7.78 -5.29 -7.24 -6.09 -7.37 -7.37 -7.37 -7.37 -7.37
Tax Rate, % 18.66 18.66 18.66 18.66 18.66 18.66 18.66 18.66 18.66 18.66
EBITAT -111.4 -6.6 1.9 19.0 44.0 2.2 2.2 2.2 2.2 2.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -378.8 90.7 10.7 -18.5 36.7 -11.5 1.8 1.8 1.8 1.7
WACC, % 13.31 13.31 13.31 12.28 12.66 12.97 12.97 12.97 12.97 12.97
PV UFCF
SUM PV UFCF -5.5
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 2
Terminal Value 18
Present Terminal Value 10
Enterprise Value 4
Net Debt 144
Equity Value -140
Diluted Shares Outstanding, MM 131
Equity Value Per Share -1.07

What You Will Get

  • Real TTI Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Tetra Technologies' future performance.
  • User-Friendly Design: Designed for professionals but easy for newcomers to navigate.

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as revenue projections, EBITDA margins, and capital investment plans.
  • Instant DCF Valuation: Automatically computes intrinsic value, net present value (NPV), and other key metrics in real-time.
  • High-Precision Accuracy: Leverages TETRA Technologies' actual financial data for dependable valuation results.
  • Streamlined Scenario Analysis: Effortlessly evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based TETRA Technologies, Inc. (TTI) DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates TETRA Technologies, Inc.’s (TTI) intrinsic value.
  4. Test Scenarios: Explore various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose TETRA Technologies, Inc. (TTI) Calculator?

  • Accuracy: Utilizes real TETRA Technologies financials for precise data.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminates the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users of all financial backgrounds.

Who Should Use This Product?

  • Environmental Scientists: Explore innovative technologies and their applications in water and oil management.
  • Academics: Utilize industry-specific models in research and educational programs.
  • Investors: Evaluate your investment strategies and analyze the performance metrics of TETRA Technologies, Inc. (TTI).
  • Industry Analysts: Enhance your analysis with a customizable model tailored for the energy sector.
  • Small Business Owners: Understand how large companies like TETRA Technologies, Inc. (TTI) navigate environmental challenges.

What the Template Contains

  • Historical Data: Includes TETRA Technologies, Inc. (TTI)’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate TETRA Technologies, Inc. (TTI)’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of TETRA Technologies, Inc. (TTI)’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.