Casella Waste Systems, Inc. (CWST) DCF Valuation

Casella Waste Systems, Inc. (CWST) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Casella Waste Systems, Inc. (CWST) 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:

Looking to determine Casella Waste Systems, Inc.'s (CWST) intrinsic value? Our CWST DCF Calculator integrates real-world data with comprehensive customization features, enabling you to adjust forecasts and enhance your investment strategies.


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 743.3 774.6 889.2 1,085.1 1,264.5 1,446.6 1,654.8 1,893.0 2,165.4 2,477.1
Revenue Growth, % 0 4.21 14.8 22.03 16.54 14.39 14.39 14.39 14.39 14.39
EBITDA 141.9 151.5 208.8 248.3 274.2 308.6 353.1 403.9 462.0 528.5
EBITDA, % 19.08 19.55 23.48 22.88 21.68 21.34 21.34 21.34 21.34 21.34
Depreciation 96.3 97.9 124.7 148.2 170.7 193.2 221.0 252.8 289.2 330.8
Depreciation, % 12.96 12.64 14.03 13.65 13.5 13.36 13.36 13.36 13.36 13.36
EBIT 45.5 53.6 84.0 100.1 103.5 115.4 132.1 151.1 172.8 197.7
EBIT, % 6.13 6.92 9.45 9.23 8.18 7.98 7.98 7.98 7.98 7.98
Total Cash 3.5 154.3 33.8 71.2 220.9 139.5 159.6 182.6 208.8 238.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 80.2 74.2 87.0 100.9 160.4
Account Receivables, % 10.79 9.58 9.78 9.3 12.69
Inventories 7.7 7.9 9.7 13.5 17.9 16.8 19.2 21.9 25.1 28.7
Inventories, % 1.03 1.02 1.09 1.24 1.41 1.16 1.16 1.16 1.16 1.16
Accounts Payable 64.4 49.2 63.1 74.2 116.8 110.5 126.4 144.6 165.4 189.2
Accounts Payable, % 8.66 6.35 7.09 6.84 9.24 7.64 7.64 7.64 7.64 7.64
Capital Expenditure -103.2 -108.1 -123.3 -131.0 -154.9 -191.0 -218.5 -250.0 -285.9 -327.1
Capital Expenditure, % -13.88 -13.96 -13.87 -12.07 -12.25 -13.2 -13.2 -13.2 -13.2 -13.2
Tax Rate, % 31.44 31.44 31.44 31.44 31.44 31.44 31.44 31.44 31.44 31.44
EBITAT 48.4 127.5 59.5 70.9 70.9 94.7 108.3 123.9 141.8 162.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 18.1 107.8 60.2 81.6 65.4 101.2 102.6 117.4 134.3 153.6
WACC, % 8.39 8.39 8.19 8.19 8.17 8.27 8.27 8.27 8.27 8.27
PV UFCF
SUM PV UFCF 474.5
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 160
Terminal Value 3,744
Present Terminal Value 2,517
Enterprise Value 2,992
Net Debt 898
Equity Value 2,094
Diluted Shares Outstanding, MM 55
Equity Value Per Share 37.88

What You Will Get

  • Pre-Filled Financial Model: Casella Waste Systems, Inc.'s ([CWST]) actual data allows for accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
  • Instant Calculations: Real-time updates ensure you view results as you implement changes.
  • Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Accurate Financial Data: Gain access to precise pre-loaded historical figures and future forecasts for Casella Waste Systems, Inc. (CWST).
  • Adjustable Forecast Parameters: Modify the highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Clear and concise charts and summaries to help visualize your valuation outcomes.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Download: Obtain the pre-built Excel file featuring Casella Waste Systems, Inc.'s (CWST) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and instantly compare the results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose This Calculator for Casella Waste Systems, Inc. (CWST)?

  • Designed for Industry Experts: A specialized tool utilized by environmental analysts, CFOs, and waste management consultants.
  • Comprehensive Data: Casella's historical and projected financials are preloaded for precise calculations.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions to see different outcomes.
  • Detailed Results: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth and straightforward experience.

Who Should Use This Product?

  • Investors: Assess Casella Waste Systems, Inc.'s (CWST) valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methods and evaluate financial forecasts.
  • Startup Founders: Discover how leading waste management companies like Casella are valued.
  • Consultants: Provide comprehensive valuation reports for clients in the waste management sector.
  • Students and Educators: Utilize industry-specific data to learn and teach valuation strategies.

What the Template Contains

  • Historical Data: Includes Casella Waste Systems, Inc.'s (CWST) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Casella Waste Systems, Inc.'s (CWST) 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 Casella Waste Systems, Inc.'s (CWST) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.