Curtiss-Wright Corporation (CW) DCF Valuation

Curtiss-Wright Corporation (CW) 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

Curtiss-Wright Corporation (CW) 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:

Gain insight into your Curtiss-Wright Corporation (CW) valuation analysis using our sophisticated DCF Calculator! Featuring real-time data for (CW), this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of Curtiss-Wright Corporation.


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 2,488.0 2,391.3 2,505.9 2,557.0 2,845.4 2,946.6 3,051.3 3,159.8 3,272.2 3,388.6
Revenue Growth, % 0 -3.88 4.79 2.04 11.28 3.56 3.56 3.56 3.56 3.56
EBITDA 530.2 414.5 509.1 548.2 630.6 604.4 625.9 648.2 671.2 695.1
EBITDA, % 21.31 17.33 20.32 21.44 22.16 20.51 20.51 20.51 20.51 20.51
Depreciation 102.4 115.9 114.4 112.0 116.2 129.6 134.2 139.0 143.9 149.0
Depreciation, % 4.12 4.85 4.56 4.38 4.08 4.4 4.4 4.4 4.4 4.4
EBIT 427.8 298.6 394.8 436.2 514.5 474.8 491.7 509.2 527.3 546.1
EBIT, % 17.2 12.49 15.75 17.06 18.08 16.11 16.11 16.11 16.11 16.11
Total Cash 391.0 198.2 171.0 257.0 406.9 325.2 336.7 348.7 361.1 374.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 632.2 588.7 647.1 723.3 732.7
Account Receivables, % 25.41 24.62 25.82 28.29 25.75
Inventories 424.8 428.9 411.6 483.1 510.0 520.1 538.6 557.7 577.6 598.1
Inventories, % 17.08 17.93 16.42 18.89 17.92 17.65 17.65 17.65 17.65 17.65
Accounts Payable 222.0 201.2 211.6 266.5 243.8 263.9 273.3 283.0 293.0 303.5
Accounts Payable, % 8.92 8.42 8.45 10.42 8.57 8.96 8.96 8.96 8.96 8.96
Capital Expenditure -69.8 -47.5 -41.1 -38.2 -44.7 -56.0 -57.9 -60.0 -62.1 -64.3
Capital Expenditure, % -2.8 -1.99 -1.64 -1.49 -1.57 -1.9 -1.9 -1.9 -1.9 -1.9
Tax Rate, % 23.44 23.44 23.44 23.44 23.44 23.44 23.44 23.44 23.44 23.44
EBITAT 331.9 228.6 292.7 329.9 393.9 361.3 374.2 387.5 401.2 415.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -470.5 315.7 335.2 310.9 406.4 412.2 414.1 428.8 444.1 459.9
WACC, % 9.48 9.48 9.47 9.48 9.48 9.48 9.48 9.48 9.48 9.48
PV UFCF
SUM PV UFCF 1,650.3
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 474
Terminal Value 7,310
Present Terminal Value 4,648
Enterprise Value 6,298
Net Debt 788
Equity Value 5,510
Diluted Shares Outstanding, MM 39
Equity Value Per Share 143.01

What You Will Get

  • Real CW Financials: Comprehensive 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: Explore various scenarios to assess Curtiss-Wright's future performance.
  • User-Friendly Interface: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Customizable Financial Inputs: Adjust essential variables such as revenue growth, operating margins, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • High-Precision Estimates: Leverages Curtiss-Wright's (CW) actual financial data for accurate valuation results.
  • Effortless Scenario Testing: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Streamline your process by avoiding the creation of intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Curtiss-Wright Corporation (CW) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Curtiss-Wright Corporation (CW)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Curtiss-Wright Corporation (CW)?

  • User-Friendly Interface: Tailored for both novice and seasoned users.
  • Customizable Inputs: Effortlessly adjust parameters to suit your analysis needs.
  • Real-Time Updates: Observe immediate changes to Curtiss-Wright's valuation with input modifications.
  • Preloaded Data: Comes equipped with Curtiss-Wright's actual financial metrics for swift evaluations.
  • Endorsed by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Curtiss-Wright Corporation (CW) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Curtiss-Wright Corporation (CW).
  • Consultants: Deliver professional valuation insights regarding Curtiss-Wright Corporation (CW) to clients quickly and accurately.
  • Business Owners: Understand how companies like Curtiss-Wright Corporation (CW) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Curtiss-Wright Corporation (CW).

What the Template Contains

  • Pre-Filled Data: Includes Curtiss-Wright Corporation’s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Curtiss-Wright Corporation’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.