Seaboard Corporation (SEB) 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
Seaboard Corporation (SEB) Bundle
Explore Seaboard Corporation's (SEB) financial outlook with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to determine Seaboard Corporation's (SEB) intrinsic value and refine your investment strategy.
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 | 6,840.0 | 7,126.0 | 9,229.0 | 11,243.0 | 9,562.0 | 10,531.7 | 11,599.7 | 12,776.0 | 14,071.6 | 15,498.6 |
| Revenue Growth, % | 0 | 4.18 | 29.51 | 21.82 | -14.95 | 10.14 | 10.14 | 10.14 | 10.14 | 10.14 |
| EBITDA | 464.0 | 477.0 | 831.0 | 860.0 | 448.0 | 733.3 | 807.7 | 889.6 | 979.8 | 1,079.2 |
| EBITDA, % | 6.78 | 6.69 | 9 | 7.65 | 4.69 | 6.96 | 6.96 | 6.96 | 6.96 | 6.96 |
| Depreciation | 138.0 | 172.0 | 178.0 | 235.0 | 283.0 | 240.3 | 264.7 | 291.5 | 321.1 | 353.7 |
| Depreciation, % | 2.02 | 2.41 | 1.93 | 2.09 | 2.96 | 2.28 | 2.28 | 2.28 | 2.28 | 2.28 |
| EBIT | 326.0 | 305.0 | 653.0 | 625.0 | 165.0 | 493.0 | 543.0 | 598.1 | 658.7 | 725.5 |
| EBIT, % | 4.77 | 4.28 | 7.08 | 5.56 | 1.73 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 |
| Total Cash | 1,559.0 | 1,541.0 | 1,491.0 | 1,285.0 | 1,029.0 | 1,743.3 | 1,920.1 | 2,114.8 | 2,329.2 | 2,565.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 646.0 | 532.0 | 762.0 | 923.0 | 749.0 | 868.0 | 956.0 | 1,053.0 | 1,159.8 | 1,277.4 |
| Account Receivables, % | 9.44 | 7.47 | 8.26 | 8.21 | 7.83 | 8.24 | 8.24 | 8.24 | 8.24 | 8.24 |
| Inventories | 1,022.0 | 1,178.0 | 1,663.0 | 1,670.0 | 1,462.0 | 1,677.4 | 1,847.5 | 2,034.8 | 2,241.2 | 2,468.5 |
| Inventories, % | 14.94 | 16.53 | 18.02 | 14.85 | 15.29 | 15.93 | 15.93 | 15.93 | 15.93 | 15.93 |
| Accounts Payable | 368.0 | 276.0 | 404.0 | 429.0 | 399.0 | 455.4 | 501.6 | 552.4 | 608.4 | 670.1 |
| Accounts Payable, % | 5.38 | 3.87 | 4.38 | 3.82 | 4.17 | 4.32 | 4.32 | 4.32 | 4.32 | 4.32 |
| Capital Expenditure | -349.0 | -259.0 | -460.0 | -474.0 | -506.0 | -489.3 | -538.9 | -593.5 | -653.7 | -720.0 |
| Capital Expenditure, % | -5.1 | -3.63 | -4.98 | -4.22 | -5.29 | -4.65 | -4.65 | -4.65 | -4.65 | -4.65 |
| Tax Rate, % | -111.21 | -111.21 | -111.21 | -111.21 | -111.21 | -111.21 | -111.21 | -111.21 | -111.21 | -111.21 |
| EBITAT | 324.9 | 301.8 | 585.2 | 626.1 | 348.5 | 481.4 | 530.2 | 584.0 | 643.2 | 708.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,186.1 | 80.8 | -283.8 | 244.1 | 477.5 | -45.6 | 44.1 | 48.5 | 53.5 | 58.9 |
| WACC, % | 5.52 | 5.51 | 5.35 | 5.53 | 5.53 | 5.49 | 5.49 | 5.49 | 5.49 | 5.49 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 126.0 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 59 | |||||||||
| Terminal Value | 1,186 | |||||||||
| Present Terminal Value | 908 | |||||||||
| Enterprise Value | 1,034 | |||||||||
| Net Debt | 1,617 | |||||||||
| Equity Value | -583 | |||||||||
| Diluted Shares Outstanding, MM | 1 | |||||||||
| Equity Value Per Share | -521.62 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled financial data for Seaboard Corporation (SEB).
- Real-World Insights: Access to historical data and future projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Seaboard Corporation’s (SEB) valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Interface: Organized for simplicity and ease of use, complete with step-by-step guidance.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as revenue projections, operating margin, and capital investment.
- Instant DCF Valuation: Provides immediate calculations for intrinsic value, net present value (NPV), and additional financial metrics.
- High-Precision Accuracy: Leverages Seaboard Corporation's (SEB) actual financial data for dependable valuation results.
- Effortless Scenario Modeling: Easily evaluate various assumptions and analyze different outcomes.
- Efficiency Booster: Streamlines the valuation process by removing the necessity to create intricate models from the ground up.
How It Works
- Step 1: Download the Excel file for Seaboard Corporation (SEB).
- Step 2: Review Seaboard's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose Seaboard Corporation (SEB)?
- Industry Leader: Seaboard Corporation (SEB) is a recognized leader in food production and distribution.
- Commitment to Quality: Our products meet the highest standards of quality and safety.
- Innovative Solutions: We continuously invest in technology to enhance efficiency and sustainability.
- Global Reach: With operations in multiple countries, we provide a diverse range of products to meet customer needs.
- Expert Team: Our dedicated professionals bring extensive industry experience and knowledge.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing Seaboard Corporation (SEB).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver clients precise valuation insights related to Seaboard Corporation (SEB).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Agribusiness Enthusiasts: Gain insights into how companies like Seaboard Corporation (SEB) are valued in the agricultural sector.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Seaboard Corporation (SEB) 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 Seaboard Corporation (SEB).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.