investorscraft@gmail.com

Intrinsic Value of H. B. Fuller Company (FUL)

Previous Close$75.96
Intrinsic Value
Upside potential
Previous Close
$75.96

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-11-30 and quarterly data as of 2023-05-31.

  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 year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %14.4NaN
Revenue, $3749NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3426NaN
Operating income, $m323NaN
EBITDA, $m470NaN
Interest expense (income), $mNaN
Earnings before tax, $m257NaN
Tax expense, $m77NaN
Net income, $m180NaN

BALANCE SHEET

Cash and short-term investments, $m80NaN
Total assets, $m4464NaN
Adjusted assets (=assets-cash), $m4384NaN
Average production assets, $m2755NaN
Working capital, $m594NaN
Total debt, $m1775NaN
Total liabilities, $m2853NaN
Total equity, $m1611NaN
Debt-to-equity ratio1.102NaN
Adjusted equity ratio0.358NaN

CASH FLOW

Net income, $m180NaN
Depreciation, amort., depletion, $m147NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m257NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-128NaN
Free cash flow, $m385NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m594
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount