Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of PPG Industries, Inc. (PPG)

Previous Close$122.53
Intrinsic Value$74.43
Upside potential  -39%
Previous Close
$122.53
Intrinsic Value
$74.43
Potential        
-39%

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, %5.1NaN
Revenue, $17652NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m15973NaN
Operating income, $m1679NaN
EBITDA, $m2233NaN
Interest expense (income), $mNaN
Earnings before tax, $m1351NaN
Tax expense, $m325NaN
Net income, $m1026NaN

BALANCE SHEET

Cash and short-term investments, $m1154NaN
Total assets, $m20744NaN
Adjusted assets (=assets-cash), $m19590NaN
Average production assets, $m12147NaN
Working capital, $m2452NaN
Total debt, $m6816NaN
Total liabilities, $m14035NaN
Total equity, $m6709NaN
Debt-to-equity ratio1.016NaN
Adjusted equity ratio0.300NaN

CASH FLOW

Net income, $m1026NaN
Depreciation, amort., depletion, $m554NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m963NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-401NaN
Free cash flow, $m1364NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m2452
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount