Sealed Air Corporation (SEE) DCF Valuation

Sealed Air Corporation (SEE) 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

Sealed Air Corporation (SEE) 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 (SEE) DCF Calculator! Utilize authentic Sealed Air financial data, adjust growth projections and expenses, and instantly observe how these adjustments affect the intrinsic value of (SEE).


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 4,791.1 4,903.2 5,533.8 5,641.9 5,488.9 5,687.1 5,892.4 6,105.2 6,325.6 6,554.0
Revenue Growth, % 0 2.34 12.86 1.95 -2.71 3.61 3.61 3.61 3.61 3.61
EBITDA 723.0 991.3 1,060.5 1,147.0 946.3 1,046.9 1,084.7 1,123.9 1,164.4 1,206.5
EBITDA, % 15.09 20.22 19.16 20.33 17.24 18.41 18.41 18.41 18.41 18.41
Depreciation 150.9 174.1 186.4 184.6 233.4 200.1 207.3 214.8 222.6 230.6
Depreciation, % 3.15 3.55 3.37 3.27 4.25 3.52 3.52 3.52 3.52 3.52
EBIT 572.1 817.2 874.1 962.4 712.9 846.8 877.4 909.1 941.9 975.9
EBIT, % 11.94 16.67 15.8 17.06 12.99 14.89 14.89 14.89 14.89 14.89
Total Cash 262.4 548.7 561.0 456.1 346.1 468.6 485.5 503.0 521.2 540.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 669.6 681.7 732.8 592.9 581.7
Account Receivables, % 13.98 13.9 13.24 10.51 10.6
Inventories 570.3 596.7 725.7 866.3 774.3 758.1 785.4 813.8 843.2 873.6
Inventories, % 11.9 12.17 13.11 15.35 14.11 13.33 13.33 13.33 13.33 13.33
Accounts Payable 738.5 754.2 959.9 865.6 764.6 880.5 912.3 945.3 979.4 1,014.7
Accounts Payable, % 15.41 15.38 17.35 15.34 13.93 15.48 15.48 15.48 15.48 15.48
Capital Expenditure -189.7 -181.1 -213.1 -237.3 -244.2 -229.3 -237.6 -246.1 -255.0 -264.2
Capital Expenditure, % -3.96 -3.69 -3.85 -4.21 -4.45 -4.03 -4.03 -4.03 -4.03 -4.03
Tax Rate, % 20.5 20.5 20.5 20.5 20.5 20.5 20.5 20.5 20.5 20.5
EBITAT 406.3 656.3 618.5 648.7 566.7 624.9 647.5 670.9 695.1 720.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -133.9 626.5 617.4 501.0 558.1 601.8 596.1 617.7 640.0 663.1
WACC, % 7.57 7.84 7.56 7.46 7.81 7.65 7.65 7.65 7.65 7.65
PV UFCF
SUM PV UFCF 2,504.0
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 670
Terminal Value 10,076
Present Terminal Value 6,971
Enterprise Value 9,475
Net Debt 4,440
Equity Value 5,035
Diluted Shares Outstanding, MM 145
Equity Value Per Share 34.75

What You Will Get

  • Real SEE Financial Data: Pre-filled with Sealed Air Corporation’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Sealed Air Corporation’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Sealed Air Corporation (SEE).
  • WACC Calculator: Pre-designed Weighted Average Cost of Capital sheet with adjustable inputs specific to Sealed Air Corporation (SEE).
  • Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates for Sealed Air Corporation (SEE).
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Sealed Air Corporation (SEE).
  • Interactive Dashboard and Charts: Visual representations summarize key valuation metrics for Sealed Air Corporation (SEE) for straightforward analysis.

How It Works

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

Why Choose This Calculator for Sealed Air Corporation (SEE)?

  • Accurate Data: Access to real Sealed Air financials guarantees trustworthy valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the industry.
  • User-Friendly: An intuitive design and guided instructions make it accessible for all users.

Who Should Use Sealed Air Corporation (SEE) Products?

  • Investors: Gain insights and make informed decisions with our advanced packaging solutions.
  • Supply Chain Managers: Enhance efficiency and reduce costs through innovative packaging technologies.
  • Environmental Advocates: Explore sustainable packaging options that minimize environmental impact.
  • Manufacturers: Streamline production processes with customized packaging solutions tailored to your needs.
  • Educators and Students: Utilize our resources to learn about packaging science and sustainability in industry.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Sealed Air Corporation (SEE) 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 Sealed Air Corporation (SEE).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.