investorscraft@gmail.com

Intrinsic value of Celanese Corporation (CE)

Previous Close$150.73
Intrinsic Value
Upside potential
Previous Close
$150.73

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$
16,279

Based on fiscal year data as of 2021-12-31 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, %51.0NaN
Revenue, $8537NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m6591NaN
Operating income, $m1946NaN
EBITDA, $m2324NaN
Interest expense (income), $mNaN
Earnings before tax, $m2220NaN
Tax expense, $m330NaN
Net income, $m1890NaN

BALANCE SHEET

Cash and short-term investments, $m546NaN
Total assets, $m11975NaN
Adjusted assets (=assets-cash), $m11429NaN
Average production assets, $m6116NaN
Working capital, $m1302NaN
Total debt, $m4204NaN
Total liabilities, $m7786NaN
Total equity, $m4189NaN
Debt-to-equity ratio1.004NaN
Adjusted equity ratio0.391NaN

CASH FLOW

Net income, $m1890NaN
Depreciation, amort., depletion, $m378NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1757NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-467NaN
Free cash flow, $m2224NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1302
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount