Intrinsic value of Eastman Chemical Company (EMN)

[per Chepakovich valuation model]

other valuations of EMN

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

Previous Close$109.02
Intrinsic Value
Upside potential
Previous Close
$109.02

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 2021-03-31.
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, %-8.5NaN
Revenue, $8464NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m7723NaN
Operating income, $m741NaN
EBITDA, $m1315NaN
Interest expense (income), $mNaN
Earnings before tax, $m519NaN
Tax expense, $m41NaN
Net income, $m478NaN

BALANCE SHEET

Cash and short-term investments, $m564NaN
Total assets, $m16083NaN
Adjusted assets (=assets-cash), $m15519NaN
Average production assets, $m12096NaN
Working capital, $m1503NaN
Total debt, $m5797NaN
Total liabilities, $m10060NaN
Total equity, $m6023NaN
Debt-to-equity ratio0.962NaN
Adjusted equity ratio0.378NaN

CASH FLOW

Net income, $m478NaN
Depreciation, amort., depletion, $m574NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1455NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-383NaN
Free cash flow, $m1838NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1503
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN