DCF Tool


Valvoline Inc – Petroleum and Petroleum Products Merchant Wholesalers (except Bulk Stations and Terminals)
since its founding, valvoline and its scientists have been innovating, creating and reinventing formulas for racing, high-mileage and synthetic recycled motor oils. to do this, we take pride in hiring the most innovative and creative minds and helping shape long-term careers. explore our opportunities and take the step in joining us today for hands-on experience with valvoline.
Analysis Results
Intrinsic Value $448.91
Latest Price $32.42
Relative Value 93% undervalued
Thoughts on this result? Let us know.
Cash Flow (Billions)
Analysis Parameters
New Ticker
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 41.4%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 6.7%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 41.4%, 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 (billion) Present value (billion)
2023 0.915 0.857
2024 1.29 1.14
2025 1.83 1.51
2026 2.59 2.0
2027 3.66 2.65
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 79.7 billion. This corresponds to a present value of 54.1 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 8.15 billion. Adding in the terminal value gives a total present value of 62.2 billion.

There are presently 139.0 million outstanding shares, so the intrinsic value per share is 448.91.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 1,621,100,000
Current Cash 23,400,000
Current Liabilities 919,400,000
Current Debt 162,500,000
Non-Cash Working Capital (NCWC) 840,800,000
Change in NCWC 585,800,000
EBIT 231,700,000
Tax Provision 34,700,000
Depreciation and Amortization 71,400,000
Capital Expenditure -132,000,000
Unlevered Free Cash Flow 701,105,482
Current Assets 1,037,000,000
Current Cash 230,000,000
Current Liabilities 569,000,000
Current Debt 17,000,000
Non-Cash Working Capital (NCWC) 255,000,000
Change in NCWC 21,000,000
EBIT 504,000,000
Tax Provision 123,000,000
Depreciation and Amortization 92,000,000
Capital Expenditure -144,000,000
Unlevered Free Cash Flow 358,834,254
Current Assets 1,438,000,000
Current Cash 760,000,000
Current Liabilities 444,000,000
Current Debt 0
Non-Cash Working Capital (NCWC) 234,000,000
Change in NCWC 4,000,000
EBIT 455,000,000
Tax Provision 134,000,000
Depreciation and Amortization 66,000,000
Capital Expenditure -151,000,000
Unlevered Free Cash Flow 238,811,529
Current Assets 797,000,000
Current Cash 159,000,000
Current Liabilities 423,000,000
Current Debt 15,000,000
Non-Cash Working Capital (NCWC) 230,000,000
Change in NCWC -18,000,000
EBIT 401,000,000
Tax Provision 57,000,000
Depreciation and Amortization 61,000,000
Capital Expenditure -108,000,000
Unlevered Free Cash Flow 249,747,169
Current Assets 725,000,000
Current Cash 96,000,000
Current Liabilities 411,000,000
Current Debt 30,000,000
Non-Cash Working Capital (NCWC) 248,000,000
Change in NCWC 47,000,000
EBIT 409,000,000
Tax Provision 166,000,000
Depreciation and Amortization 54,000,000
Capital Expenditure -93,000,000
Unlevered Free Cash Flow 212,500,000
Current Assets 790,000,000
Current Cash 201,000,000
Current Liabilities 478,000,000
Current Debt 90,000,000
Non-Cash Working Capital (NCWC) 201,000,000
Change in NCWC 24,000,000
EBIT 415,000,000
Tax Provision 186,000,000
Depreciation and Amortization 42,000,000
Capital Expenditure -68,000,000
Unlevered Free Cash Flow 255,469,387

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.