Intrinsic value of Celanese Corporation (CE)

[per Chepakovich valuation model]

other valuations of CE

[per Chepakovich valuation model]  See other valuations of CE stock

Previous Close$167.19
Intrinsic Value
Upside potential
Previous Close
$167.19

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, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2020-12-31.
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.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %-10.2NaN
Revenue, $5655NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m4991NaN
Operating income, $m664NaN
EBITDA, $m1020NaN
Interest expense (income), $mNaN
Earnings before tax, $m2232NaN
Tax expense, $m247NaN
Net income, $m1985NaN

BALANCE SHEET

Cash and short-term investments, $m1488NaN
Total assets, $m10909NaN
Adjusted assets (=assets-cash), $m9421NaN
Average production assets, $m5262NaN
Working capital, $m1790NaN
Total debt, $m3723NaN
Total liabilities, $m7014NaN
Total equity, $m3895NaN
Debt-to-equity ratio0.956NaN
Adjusted equity ratio0.308NaN

CASH FLOW

Net income, $m1985NaN
Depreciation, amort., depletion, $m356NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1343NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-364NaN
Free cash flow, $m1707NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1790
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN