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 6,670.416,472.975,593.945,379.135,808.936,582.676,595.186,607.716,620.276,632.856,645.45
EBITDA 298.17515.90217.04323.82350.28342.96369.33370.03370.73371.44372.15
EBIT 204.78423.33125.86221.62232.36208.67254.57255.06255.54256.03256.51
Tax Rate 0.00%31.48%28.75%18.32%42.29%-6.25%19.10%19.10%19.10%19.10%19.10%
EBIAT 204.78290.0889.68181.01134.09221.71205.95206.34206.74207.13207.52
Depreciation 93.3992.5691.18102.20117.92134.29114.76114.97115.19115.41115.63
Accounts Receivable -91.39-1.8661.09-30.20-93.1725.64-0.70-0.70-0.70-0.70
Inventories --37.56-2.34-23.26-17.92-34.80-10.12-1.57-1.57-1.57-1.58
Accounts Payable -5.7918.37-6.0861.99-38.295.690.420.430.430.43
Capital Expenditure -28.37-17.69-19.42-14.9611.17-2.95-0.31-0.31-0.31-0.32
UFCF 298.17470.63177.35295.54250.92200.92338.97319.17319.77320.38320.99
WACC
PV UFCF 338.97319.17319.77320.38320.99
SUM PV UFCF 3,312.81