investorscraft@gmail.com

Intrinsic value of Air Products and Chemicals, Inc. (APD)

Previous Close$237.59
Intrinsic Value
Upside potential
Previous Close
$237.59
Use floor (the cash flow based valuation has rendered a result, which is lower than an estimated minimum value derived from the company’s balance sheet analysis)

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Cash & ST Investments
Total debt
Market cap, m$
52,602

Based on fiscal year data as of 2021-09-30 and quarterly data as of 2022-03-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %16.6NaN
Revenue, $10322NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m8041NaN
Operating income, $m2281NaN
EBITDA, $m3602NaN
Interest expense (income), $mNaN
Earnings before tax, $m2492NaN
Tax expense, $m463NaN
Net income, $m2029NaN

BALANCE SHEET

Cash and short-term investments, $m5801NaN
Total assets, $m26859NaN
Adjusted assets (=assets-cash), $m21058NaN
Average production assets, $m14411NaN
Working capital, $m5577NaN
Total debt, $m8220NaN
Total liabilities, $m13319NaN
Total equity, $m13540NaN
Debt-to-equity ratio0.607NaN
Adjusted equity ratio0.394NaN

CASH FLOW

Net income, $m2029NaN
Depreciation, amort., depletion, $m1321NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m3335NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-2427NaN
Free cash flow, $m5762NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m5577
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount