GrafTech International Ltd. (EAF) Discounted Future Market Cap - Discounting Cash Flows
GrafTech International Ltd.
EAF (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Discounted Future Market Cap

This model estimates the intrinsic value of a common share by projecting the Future Market Capitalization using the estimated PE Ratio and then discounting it to the Present using an Annual Required Rate of Return.

Interactive Assumptions

Results

Present Value -0.042 USD
Estimated net income 9.87 Mil. USD
Estimated market capitalization -18.34 Mil. USD
Market capitalization discounted to present -10.94 Mil. USD
Shares Outstanding 258.4 Mil.
Earnings Per Share (EPS) -0.537 USD
Market Price 0.998 USD
Price to Earnings (PE) Ratio -1.85

Historical and forecasted data

In Millions of USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Revenue 538.8 514 1,114 1,215 1,326 1,446 1,577
Revenue Growth Rate -13.17% -4.59% 106.8% 9.08% 9.08% 9.08% 9.08%
Net Income -131.2 -139.6 6.97 7.61 8.3 9.05 9.87

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 975.7 514 538.8 620.5 1,281 1,346 1,224 1,791 1,896 550.8 438 533
Cost of Revenue 594.2 534.3 558.6 584.3 726.4 701.3 563.9 750.4 705.7 462.8 467 481.3
Gross Profit 381.6 -20.25 -19.85 36.21 554.9 644.5 660.5 1,040 1,190 87.92 -29.03 51.77
Gross Margin 25.75% -3.94% -3.69% 5.84% 43.31% 47.89% 53.95% 58.1% 62.78% 15.96% -6.63% 9.71%
Operating Income 307.4 -71.64 -75.22 -47.09 474.3 508.1 588.6 974 1,126 35.49 -92.05 -38.78
Operating Margin 16.3% -13.94% -13.96% -7.59% 37.02% 37.75% 48.07% 54.39% 59.39% 6.44% -21.02% -7.27%
Net Income 172.4 -139.6 -131.2 -255.2 383 388.3 434.4 744.6 854.2 7.98 -235.8 -154.2
Net Margin 0.626% -27.17% -24.34% -41.14% 29.89% 28.86% 35.48% 41.58% 45.06% 1.45% -53.85% -28.93%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 975.7 514 538.8 620.5 1,281 1,346 1,224 1,791 1,896 550.8 438 533
Revenue Growth Rate 9.08% -4.59% -13.17% -51.57% -4.8% 9.92% -31.63% -5.54% 244.2% 25.76% -17.84% -50.89%
Net Income 172.4 -139.6 -131.2 -255.2 383 388.3 434.4 744.6 854.2 7.98 -235.8 -154.2
Net Margin 0.626% -27.17% -24.34% -41.14% 29.89% 28.86% 35.48% 41.58% 45.06% 1.45% -53.85% -28.93%
Net Income Growth Rate 929.8% 6.47% -48.61% -166.7% -1.38% -10.6% -41.66% -12.83% 10,600% -103.4% 52.95% -45.97%
Stockholders Equity -169 -101.5 -78.9 78.25 337.7 23.4 -329.4 -691.1 -1,077 -1,409 577.4 810.5
Equity Growth Rate 43.92% 28.69% -200.8% -76.83% 1,343% -107.1% -52.34% -35.82% -23.57% -344% -28.76% -19.31%
Return on Invested Capital (ROIC) 21.43% -7.19% -7.77% -4.76% 32.6% 38.59% 46.02% 70.25% 94.38% -14.88% -8.21% -3.27%
After-tax Operating Income 282.7 -60.72 -64.38 -43.91 401.5 432.3 501.3 860.5 1,065 147 -86.08 -43.19
Income Tax Rate -20.05% 15.24% 14.42% 6.76% 15.33% 14.92% 14.84% 11.65% 5.42% -314.2% 6.49% -11.37%
Invested Capital 888 844.9 828.1 921.5 1,232 1,120 1,089 1,225 1,128 -988.2 1,048 1,319
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us