image
POSCO Holdings Inc. PKX
Basic Materials - Steel - NYSE - KR
Watchlist
$ 49.69
-5.14 %
$ 14.7 B
Market Cap
17.94
P/E
FREE CASH FLOW TO FIRM (OWNERS EARNINGS)
DCF Model Base Case Scenario
Cash Flow For Owners Growth Estimate the growth of (owners) cash flows per year for the next 10 years.
%
Maintenance CAPEX Estimate the percentage of CAPEX that is needed for maintenance.
%
Required Rate Of Return The required rate of return is a personal target return, before considering a margin of safety.
%
Terminal Growth Rate Terminal Value reflects the expected growth of cash flows after the 10th year and into perpetuity.
%

Owners Calculation

Millions
Current Year Forecasted Year 1 Forecasted Year 2 Forecasted Year 3 Forecasted Year 4 Forecasted Year 5 Forecasted Year 6 Forecasted Year 7 Forecasted Year 8 Forecasted Year 9 Terminal
Operating Cash Flow 6 167 695.0
CAPEX (7 227 066.0)
Maintenance CAPEX (5 058 946.2)
Cash Flow For Owners 1 108 748.8 1 164 186.2 1 222 395.6 1 283 515.3 1 347 691.1 1 415 075.7 1 485 829.4 1 560 120.9 1 638 127.0 1 720 033.3 33 878 724.8
Cash and Cash Equivalents The current cash and cash equivalents of the company.
M
Total Debt The current total debt of the company.
M
Fair Value The calculated fair value of the company.
$
Valuation The valuation against current price.
%