DCF Tool

MTRN

Materion Corp – Nonferrous Metal Die-Casting Foundries
Materion Corporation is headquartered in Mayfield Heights, Ohio. The Company, through its wholly owned subsidiaries, supplies highly engineered advanced enabling materials to global markets. Its unique product portfolio includes high performance alloys, beryllium products, clad metal strip, composite metals, ceramics, inorganic chemicals, microelectronics packaging materials, precision optics, thin film coatings, and thin film deposition materials.
Analysis Results
Intrinsic Value $258.14
Latest Price $78.88
Relative Value 69% undervalued
Thoughts on this result? Let us know.
Ad
Cash Flow (Millions)
Analysis Parameters
%
%
%
New Ticker
Ad
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 23.2%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 7.2%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 23.2%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (million) Present value (million)
2022 146 136
2023 179 156
2024 221 180
2025 272 206
2026 336 237
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 6630 million. This corresponds to a present value of 4380 million.

Intrinsic Value Per Share

The total present value of the projected cash flows is 916 million. Adding in the terminal value gives a total present value of 5290 million.

There are presently 20.5 million outstanding shares, so the intrinsic value per share is 258.14.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 627,252,000
Current Cash 14,462,000
Current Liabilities 204,509,000
Current Debt 15,359,000
Non-Cash Working Capital (NCWC) 423,640,000
Change in NCWC 110,466,000
EBIT 78,132,000
Tax Provision 4,851,000
Depreciation and Amortization 44,137,000
Capital Expenditure -102,910,000
Unlevered Free Cash Flow 124,923,372
Current Assets 463,999,000
Current Cash 25,878,000
Current Liabilities 126,884,000
Current Debt 1,937,000
Non-Cash Working Capital (NCWC) 313,174,000
Change in NCWC 67,766,000
EBIT 27,423,000
Tax Provision -7,187,000
Depreciation and Amortization 42,384,000
Capital Expenditure -67,274,000
Unlevered Free Cash Flow 70,299,000
Current Assets 491,987,000
Current Cash 125,007,000
Current Liabilities 122,440,000
Current Debt 868,000
Non-Cash Working Capital (NCWC) 245,408,000
Change in NCWC 15,657,000
EBIT 83,149,000
Tax Provision 11,330,000
Depreciation and Amortization 41,116,000
Capital Expenditure -26,528,000
Unlevered Free Cash Flow 98,196,739
Current Assets 439,353,000
Current Cash 70,645,000
Current Liabilities 139,780,000
Current Debt 823,000
Non-Cash Working Capital (NCWC) 229,751,000
Change in NCWC -13,016,000
EBIT 69,581,000
Tax Provision -4,504,000
Depreciation and Amortization 35,524,000
Capital Expenditure -34,260,000
Unlevered Free Cash Flow 57,829,000
Current Assets 410,943,000
Current Cash 41,844,000
Current Liabilities 127,109,000
Current Debt 777,000
Non-Cash Working Capital (NCWC) 242,767,000
Change in NCWC 18,591,000
EBIT 37,932,000
Tax Provision 24,945,000
Depreciation and Amortization 42,751,000
Capital Expenditure -29,076,000
Unlevered Free Cash Flow 44,200,260
Current Assets 345,284,000
Current Cash 31,464,000
Current Liabilities 90,377,000
Current Debt 733,000
Non-Cash Working Capital (NCWC) 224,176,000
Change in NCWC -10,194,000
EBIT 30,071,000
Tax Provision -425,000
Depreciation and Amortization 45,651,000
Capital Expenditure -37,038,000
Unlevered Free Cash Flow 28,490,000
Current Assets 346,091,000
Current Cash 24,236,000
Current Liabilities 96,483,000
Current Debt 8,998,000
Non-Cash Working Capital (NCWC) 234,370,000
Change in NCWC -35,761,000
EBIT 35,857,000
Tax Provision 10,660,000
Depreciation and Amortization 37,817,000
Capital Expenditure -52,090,000
Unlevered Free Cash Flow -23,103,984
Current Assets 386,694,000
Current Cash 13,150,000
Current Liabilities 104,066,000
Current Debt 653,000
Non-Cash Working Capital (NCWC) 270,131,000
Change in NCWC -8,150,000
EBIT 43,434,000
Tax Provision 12,449,000
Depreciation and Amortization 42,721,000
Capital Expenditure -30,559,000
Unlevered Free Cash Flow 37,464,278
Current Assets 394,505,000
Current Cash 22,774,000
Current Liabilities 129,016,000
Current Debt 35,566,000
Non-Cash Working Capital (NCWC) 278,281,000
Change in NCWC -7,017,000
EBIT 28,546,000
Tax Provision 4,088,000
Depreciation and Amortization 41,649,000
Capital Expenditure -32,624,000
Unlevered Free Cash Flow 25,649,774
Current Assets 400,989,000
Current Cash 16,056,000
Current Liabilities 149,067,000
Current Debt 49,432,000
Non-Cash Working Capital (NCWC) 285,298,000
Change in NCWC 25,379,000
EBIT 36,806,000
Tax Provision 8,978,000
Depreciation and Amortization 37,046,000
Capital Expenditure -44,661,000
Unlevered Free Cash Flow 44,747,627

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.