Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Quaker Houghton (KWR)

Previous Close$167.71
Intrinsic Value$82.97
Upside potential  -51%
Previous Close
$167.71
Intrinsic Value
$82.97
Potential        
-51%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %10.4NaN
Revenue, $1944NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1891NaN
Operating income, $m52NaN
EBITDA, $m136NaN
Interest expense (income), $mNaN
Earnings before tax, $m9NaN
Tax expense, $m25NaN
Net income, $m-16NaN

BALANCE SHEET

Cash and short-term investments, $m181NaN
Total assets, $m2822NaN
Adjusted assets (=assets-cash), $m2641NaN
Average production assets, $m1757NaN
Working capital, $m639NaN
Total debt, $m953NaN
Total liabilities, $m1543NaN
Total equity, $m1279NaN
Debt-to-equity ratio0.745NaN
Adjusted equity ratio0.423NaN

CASH FLOW

Net income, $m-16NaN
Depreciation, amort., depletion, $m83NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m42NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-29NaN
Free cash flow, $m70NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m639
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount