DCF Tool

NX

Quanex Building Products Corp – Framing Contractors
Quanex Building Products Corporation is an industry-leading manufacturer of components sold to Original Equipment Manufacturers (OEMs) in the building products industry. Quanex designs and produces energy-efficient fenestration products in addition to kitchen and bath cabinet components.
Analysis Results
Intrinsic Value $100.45
Latest Price $18.16
Relative Value 82% 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 20.9%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 7.7%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 20.9%, 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 110 102
2023 133 115
2024 161 129
2025 195 145
2026 235 162
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 4180 million. This corresponds to a present value of 2680 million.

Intrinsic Value Per Share

The total present value of the projected cash flows is 653 million. Adding in the terminal value gives a total present value of 3330 million.

There are presently 33.1 million outstanding shares, so the intrinsic value per share is 100.45.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 498,094,000
Current Cash 80,122,000
Current Liabilities 316,002,000
Current Debt 1,692,000
Non-Cash Working Capital (NCWC) 103,662,000
Change in NCWC 77,525,000
EBIT 163,818,000
Tax Provision 46,228,000
Depreciation and Amortization 85,464,000
Capital Expenditure -48,016,000
Unlevered Free Cash Flow 231,515,433
Current Assets 207,306,000
Current Cash 51,621,000
Current Liabilities 130,240,000
Current Debt 692,000
Non-Cash Working Capital (NCWC) 26,137,000
Change in NCWC -24,313,000
EBIT 55,887,000
Tax Provision 11,804,000
Depreciation and Amortization 47,229,000
Capital Expenditure -25,726,000
Unlevered Free Cash Flow 39,961,887
Current Assets 190,326,000
Current Cash 30,868,000
Current Liabilities 109,754,000
Current Debt 746,000
Non-Cash Working Capital (NCWC) 50,450,000
Change in NCWC -9,088,000
EBIT 48,543,000
Tax Provision 10,776,000
Depreciation and Amortization 49,586,000
Capital Expenditure -24,883,000
Unlevered Free Cash Flow 64,158,000
Current Assets 189,678,000
Current Cash 29,003,000
Current Liabilities 102,361,000
Current Debt 1,224,000
Non-Cash Working Capital (NCWC) 59,538,000
Change in NCWC -29,595,000
EBIT 37,861,000
Tax Provision -875,000
Depreciation and Amortization 51,822,000
Capital Expenditure -26,484,000
Unlevered Free Cash Flow 33,604,000
Current Assets 191,801,000
Current Cash 17,455,000
Current Liabilities 106,455,000
Current Debt 21,242,000
Non-Cash Working Capital (NCWC) 89,133,000
Change in NCWC 14,299,000
EBIT 38,917,000
Tax Provision 6,819,000
Depreciation and Amortization 57,495,000
Capital Expenditure -34,564,000
Unlevered Free Cash Flow 65,740,952
Current Assets 203,974,000
Current Cash 25,526,000
Current Liabilities 114,134,000
Current Debt 10,520,000
Non-Cash Working Capital (NCWC) 74,834,000
Change in NCWC 11,598,000
EBIT 49,484,000
Tax Provision -3,765,000
Depreciation and Amortization 53,146,000
Capital Expenditure -37,243,000
Unlevered Free Cash Flow 76,985,000
Current Assets 172,250,000
Current Cash 23,125,000
Current Liabilities 88,248,000
Current Debt 2,359,000
Non-Cash Working Capital (NCWC) 63,236,000
Change in NCWC -2,732,000
EBIT 24,675,000
Tax Provision 7,539,000
Depreciation and Amortization 35,220,000
Capital Expenditure -29,982,000
Unlevered Free Cash Flow 19,146,411
Current Assets 260,429,000
Current Cash 120,384,000
Current Liabilities 74,276,000
Current Debt 199,000
Non-Cash Working Capital (NCWC) 65,968,000
Change in NCWC 1,106,000
EBIT 14,781,000
Tax Provision 5,468,000
Depreciation and Amortization 36,910,000
Capital Expenditure -33,779,000
Unlevered Free Cash Flow 13,163,841
Current Assets 236,283,000
Current Cash 49,736,000
Current Liabilities 121,868,000
Current Debt 183,000
Non-Cash Working Capital (NCWC) 64,862,000
Change in NCWC 12,691,000
EBIT -16,264,000
Tax Provision -6,498,000
Depreciation and Amortization 60,504,000
Capital Expenditure -37,931,000
Unlevered Free Cash Flow 19,000,000
Current Assets 250,870,000
Current Cash 71,255,000
Current Liabilities 127,812,000
Current Debt 368,000
Non-Cash Working Capital (NCWC) 52,171,000
Change in NCWC 1,114,000
EBIT -24,041,000
Tax Provision -8,651,000
Depreciation and Amortization 37,666,000
Capital Expenditure -42,871,000
Unlevered Free Cash Flow -28,132,000

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.