ChampionX Corporation (CHX) DCF Valuation

ChampionX Corporation (CHX) DCF Valuation
  • Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • Professional Design: Trusted, Industry-Standard Templates
  • Pre-Built For Quick And Efficient Use
  • No Expertise Is Needed; Easy To Follow

ChampionX Corporation (CHX) 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:

Designed for accuracy, our (CHX) DCF Calculator empowers you to evaluate ChampionX Corporation's valuation using real-world financial data, offering complete flexibility to modify all key 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 1,131.3 1,900.0 3,075.0 3,805.9 3,758.3 5,189.4 7,165.5 9,894.0 13,661.6 18,863.7
Revenue Growth, % 0 67.96 61.84 23.77 -1.25 38.08 38.08 38.08 38.08 38.08
EBITDA 218.4 -496.7 441.9 616.4 719.4 445.0 614.4 848.4 1,171.5 1,617.5
EBITDA, % 19.31 -26.14 14.37 16.19 19.14 8.57 8.57 8.57 8.57 8.57
Depreciation 119.9 214.4 237.3 241.9 235.9 438.3 605.3 835.7 1,154.0 1,593.4
Depreciation, % 10.6 11.28 7.72 6.36 6.28 8.45 8.45 8.45 8.45 8.45
EBIT 98.5 -711.0 204.6 374.5 483.4 6.6 9.2 12.7 17.5 24.1
EBIT, % 8.71 -37.42 6.65 9.84 12.86 0.12801 0.12801 0.12801 0.12801 0.12801
Total Cash 35.3 201.4 251.7 250.2 288.6 375.3 518.2 715.5 987.9 1,364.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 219.9 559.5 584.4 601.1 534.5
Account Receivables, % 19.44 29.45 19.01 15.79 14.22
Inventories 211.3 430.1 542.9 542.5 521.5 904.1 1,248.3 1,723.7 2,380.1 3,286.4
Inventories, % 18.68 22.64 17.66 14.26 13.88 17.42 17.42 17.42 17.42 17.42
Accounts Payable 120.3 299.7 473.6 469.6 451.7 686.7 948.2 1,309.2 1,807.7 2,496.1
Accounts Payable, % 10.63 15.77 15.4 12.34 12.02 13.23 13.23 13.23 13.23 13.23
Capital Expenditure -39.8 -45.2 -84.5 -102.8 -142.3 -157.0 -216.8 -299.4 -413.4 -570.8
Capital Expenditure, % -3.52 -2.38 -2.75 -2.7 -3.79 -3.03 -3.03 -3.03 -3.03 -3.03
Tax Rate, % 25.86 25.86 25.86 25.86 25.86 25.86 25.86 25.86 25.86 25.86
EBITAT 86.8 -692.0 151.8 294.9 358.4 5.5 7.6 10.5 14.4 19.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -144.0 -901.9 340.8 413.7 521.7 -342.4 -73.7 -101.8 -140.5 -194.0
WACC, % 14.79 14.87 14.66 14.7 14.66 14.73 14.73 14.73 14.73 14.73
PV UFCF
SUM PV UFCF -600.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -198
Terminal Value -1,554
Present Terminal Value -782
Enterprise Value -1,382
Net Debt 377
Equity Value -1,759
Diluted Shares Outstanding, MM 200
Equity Value Per Share -8.80

What You Will Receive

  • Authentic ChampionX Data: Preloaded financial metrics – from revenue to EBIT – utilizing both actual and projected figures.
  • Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • Immediate Valuation Adjustments: Automatic recalculations to assess the effects of changes on ChampionX's fair value.
  • Flexible Excel Template: Designed for quick modifications, scenario analysis, and extensive projections.
  • Efficient and Precise: Avoid constructing models from the ground up while ensuring accuracy and adaptability.

Key Features

  • Comprehensive ChampionX Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Tailored Forecast Assumptions: Modify highlighted cells for variables such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow evaluations.
  • Interactive Dashboard: Clear and concise charts and summaries to help visualize your valuation outcomes.
  • Designed for All Users: A user-friendly layout suitable for investors, CFOs, and consultants alike.

How It Works

  • Step 1: Download the prebuilt Excel template containing ChampionX Corporation’s (CHX) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including ChampionX Corporation’s (CHX) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for ChampionX Corporation (CHX)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for ChampionX Corporation (CHX).
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes ChampionX Corporation’s (CHX) intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for reliable analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors focusing on ChampionX Corporation (CHX).

Who Should Use ChampionX Corporation (CHX) Products?

  • Investors: Accurately assess ChampionX's fair value before making investment choices.
  • CFOs: Utilize a high-quality DCF model for financial reporting and analysis related to ChampionX.
  • Consultants: Efficiently customize the template for valuation reports tailored to ChampionX clients.
  • Entrepreneurs: Acquire knowledge of financial modeling practices employed by industry leaders like ChampionX.
  • Educators: Employ it as a teaching resource to illustrate valuation techniques relevant to ChampionX.

What the Template Contains

  • Pre-Filled DCF Model: ChampionX Corporation’s (CHX) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate ChampionX Corporation’s 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.