Loading...

Free Cash Flow Build Up

Seaboard Corporation

Seaboard Corporation (SEB)

Industrials

Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
Revenue 6,670.006,473.235,594.175,379.355,809.166,582.946,595.456,607.986,620.546,633.126,645.72
EBITDA 348.17647.32349.08513.19575.11161.94476.19477.10478.00478.91479.82
EBIT 255.46555.40257.89410.98457.1827.65362.09362.78363.47364.16364.85
Tax Rate 13.11%31.40%28.75%18.32%42.29%-6.25%21.27%21.27%21.27%21.27%21.27%
EBIAT 221.96381.00183.75335.67263.8429.38285.07285.61286.15286.70287.24
Depreciation 92.7191.9291.18102.21117.93134.29114.10114.32114.54114.75114.97
Accounts Receivable -17.93123.54-117.04145.07-68.83-75.58-1.19-1.19-1.20-1.20
Inventories --36.99-2.98-23.26-17.92-34.80-10.12-1.57-1.57-1.57-1.58
Accounts Payable -14.1624.61-22.6255.62-33.5713.640.480.480.480.48
Capital Expenditure --29.87-13.6819.6357.07-11.21-18.170.260.260.260.26
UFCF 314.67438.15406.42294.58621.6115.26308.94397.91398.67399.42400.18
WACC
PV UFCF 308.94397.91398.67399.42400.18
SUM PV UFCF 3,995.82