Eastman Chemical Company (EMN) DCF Valuation

Eastman Chemical Company (EMN) 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

Eastman Chemical Company (EMN) 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:

Streamline your analysis and improve precision with our (EMN) DCF Calculator! Utilizing real data from Eastman Chemical Company and customizable assumptions, this tool empowers you to forecast, evaluate, and assess (EMN) like a seasoned investor.


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 9,273.0 8,473.0 10,476.0 10,580.0 9,210.0 9,280.4 9,351.3 9,422.7 9,494.7 9,567.3
Revenue Growth, % 0 -8.63 23.64 0.99275 -12.95 0.7641 0.7641 0.7641 0.7641 0.7641
EBITDA 1,857.0 1,542.0 2,418.0 1,731.0 1,807.0 1,805.7 1,819.5 1,833.4 1,847.4 1,861.5
EBITDA, % 20.03 18.2 23.08 16.36 19.62 19.46 19.46 19.46 19.46 19.46
Depreciation 610.0 574.0 538.0 477.0 498.0 527.2 531.2 535.3 539.4 543.5
Depreciation, % 6.58 6.77 5.14 4.51 5.41 5.68 5.68 5.68 5.68 5.68
EBIT 1,247.0 968.0 1,880.0 1,254.0 1,309.0 1,278.5 1,288.3 1,298.1 1,308.1 1,318.1
EBIT, % 13.45 11.42 17.95 11.85 14.21 13.78 13.78 13.78 13.78 13.78
Total Cash 204.0 564.0 459.0 493.0 548.0 442.6 446.0 449.4 452.9 456.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 980.0 1,033.0 1,580.0 1,277.0 1,154.0
Account Receivables, % 10.57 12.19 15.08 12.07 12.53
Inventories 1,662.0 1,379.0 1,504.0 1,894.0 1,683.0 1,572.7 1,584.7 1,596.8 1,609.0 1,621.3
Inventories, % 17.92 16.28 14.36 17.9 18.27 16.95 16.95 16.95 16.95 16.95
Accounts Payable 890.0 799.0 1,228.0 1,319.0 1,170.0 1,037.9 1,045.9 1,053.8 1,061.9 1,070.0
Accounts Payable, % 9.6 9.43 11.72 12.47 12.7 11.18 11.18 11.18 11.18 11.18
Capital Expenditure -425.0 -383.0 -578.0 -624.0 -833.0 -548.7 -552.9 -557.1 -561.4 -565.7
Capital Expenditure, % -4.58 -4.52 -5.52 -5.9 -9.04 -5.91 -5.91 -5.91 -5.91 -5.91
Tax Rate, % 17.76 17.76 17.76 17.76 17.76 17.76 17.76 17.76 17.76 17.76
EBITAT 1,049.3 873.0 1,489.1 1,017.8 1,076.6 1,066.2 1,074.3 1,082.5 1,090.8 1,099.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -517.7 1,203.0 1,206.1 874.8 926.6 1,017.9 1,039.7 1,047.6 1,055.6 1,063.7
WACC, % 8.99 9.07 8.92 8.95 8.96 8.98 8.98 8.98 8.98 8.98
PV UFCF
SUM PV UFCF 4,059.4
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 1,096
Terminal Value 18,325
Present Terminal Value 11,922
Enterprise Value 15,981
Net Debt 4,418
Equity Value 11,563
Diluted Shares Outstanding, MM 119
Equity Value Per Share 96.84

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Eastman Chemical Company's (EMN) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for assessing projections, validating strategies, and enhancing efficiency.

Key Features

  • Pre-Loaded Data: Eastman Chemical Company's historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: Watch Eastman Chemical's intrinsic value recalculate in real time.
  • Clear Visual Outputs: Dashboard charts present valuation results and essential metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.

How It Works

  • Download: Get the pre-formatted Excel file featuring Eastman Chemical Company's (EMN) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC as needed.
  • Update Automatically: Watch the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and instantly evaluate different outcomes.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose This Calculator for Eastman Chemical Company (EMN)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your specific analysis.
  • Real-Time Valuation: Observe immediate updates to Eastman Chemical's valuation as you tweak inputs.
  • Preloaded Data: Comes equipped with Eastman Chemical’s latest financial information for swift evaluations.
  • Preferred by Experts: Employed by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Finance Students: Explore valuation methodologies and apply them to real-world data for Eastman Chemical Company (EMN).
  • Academics: Utilize industry-standard models in your teaching or research involving Eastman Chemical Company (EMN).
  • Investors: Evaluate your investment hypotheses and assess valuation scenarios for Eastman Chemical Company (EMN).
  • Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for Eastman Chemical Company (EMN).
  • Small Business Owners: Understand the analytical approaches used for large corporations like Eastman Chemical Company (EMN).

What the Template Contains

  • Pre-Filled Data: Includes Eastman Chemical Company’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 Eastman Chemical Company’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.