Nordic American Tankers Limited (NAT) DCF Valuation

Nordic American Tankers Limited (NAT) 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

Nordic American Tankers Limited (NAT) 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:

Designed for accuracy, our (NAT) DCF Calculator enables you to evaluate the valuation of Nordic American Tankers Limited using real-world financial data and offers complete flexibility to modify all essential parameters for improved projections.


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 317.2 354.6 195.8 339.3 391.7 446.3 508.5 579.4 660.2 752.2
Revenue Growth, % 0 11.79 -44.8 73.35 15.43 13.94 13.94 13.94 13.94 13.94
EBITDA 96.2 149.3 -24.7 92.6 179.3 118.6 135.1 154.0 175.4 199.9
EBITDA, % 30.34 42.09 -12.61 27.29 45.77 26.57 26.57 26.57 26.57 26.57
Depreciation 64.0 67.8 68.4 50.4 51.4 91.2 103.9 118.4 134.9 153.7
Depreciation, % 20.16 19.13 34.92 14.86 13.12 20.44 20.44 20.44 20.44 20.44
EBIT 32.3 81.4 -93.0 42.2 127.9 27.4 31.2 35.6 40.5 46.2
EBIT, % 10.17 22.96 -47.53 12.43 32.65 6.14 6.14 6.14 6.14 6.14
Total Cash 49.7 57.8 34.7 59.6 31.1 67.1 76.5 87.2 99.3 113.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 24.6 6.3 9.4 20.5 26.3
Account Receivables, % 7.75 1.79 4.79 6.03 6.71
Inventories 22.5 19.4 20.9 25.4 42.4 37.1 42.2 48.1 54.8 62.5
Inventories, % 7.08 5.47 10.66 7.49 10.82 8.31 8.31 8.31 8.31 8.31
Accounts Payable 8.4 4.1 6.6 7.0 3.4 9.0 10.3 11.7 13.3 15.2
Accounts Payable, % 2.65 1.16 3.35 2.05 0.87978 2.02 2.02 2.02 2.02 2.02
Capital Expenditure -2.5 -18.1 -17.7 -95.4 -73.7 -55.2 -62.9 -71.7 -81.7 -93.1
Capital Expenditure, % -0.79787 -5.1 -9.06 -28.12 -18.81 -12.38 -12.38 -12.38 -12.38 -12.38
Tax Rate, % 0.12142 0.12142 0.12142 0.12142 0.12142 0.12142 0.12142 0.12142 0.12142 0.12142
EBITAT 32.5 81.4 -93.1 42.2 127.7 27.4 31.2 35.5 40.5 46.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 55.3 148.2 -44.5 -18.1 79.2 76.3 64.9 74.0 84.3 96.0
WACC, % 7.13 7.13 7.13 7.13 7.13 7.13 7.13 7.13 7.13 7.13
PV UFCF
SUM PV UFCF 320.0
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 99
Terminal Value 2,392
Present Terminal Value 1,695
Enterprise Value 2,015
Net Debt 271
Equity Value 1,745
Diluted Shares Outstanding, MM 209
Equity Value Per Share 8.35

What You Will Get

  • Real NAT Financial Data: Pre-filled with Nordic American Tankers Limited’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 NAT’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 Historical Data: Access Nordic American Tankers Limited’s (NAT) past financial statements and detailed forecasts.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: Instantly view the recalculated intrinsic value of Nordic American Tankers Limited (NAT).
  • Intuitive Visualizations: Engaging dashboard charts illustrate valuation results and essential metrics.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template with Nordic American Tankers Limited’s (NAT) data included.
  • Step 2: Explore the pre-filled sheets and understand the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Nordic American Tankers Limited’s (NAT) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator for Nordic American Tankers Limited (NAT)?

  • User-Friendly Interface: Perfectly suited for both novices and seasoned analysts.
  • Customizable Inputs: Easily adjust variables to tailor your financial assessments.
  • Real-Time Valuation: Instantly observe changes to Nordic American Tankers' valuation as you modify parameters.
  • Preloaded Data: Comes equipped with Nordic American Tankers' actual financial figures for swift evaluations.
  • Preferred by Experts: Utilized by investors and financial analysts for informed decision-making.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Nordic American Tankers Limited (NAT) stock.
  • Financial Analysts: Enhance valuation processes with ready-to-use financial models specific to Nordic American Tankers Limited (NAT).
  • Consultants: Provide professional valuation insights on Nordic American Tankers Limited (NAT) to clients efficiently and accurately.
  • Business Owners: Gain insights into how companies like Nordic American Tankers Limited (NAT) are valued to inform your own business strategies.
  • Finance Students: Study valuation techniques using real-world data and scenarios related to Nordic American Tankers Limited (NAT).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Nordic American Tankers Limited (NAT) 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 Nordic American Tankers Limited (NAT).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.