Newell Brands Inc
Newell Rubbermaid Inc. is a global marketer of consumer and commercial products. The Company's products are marketed under a portfolio of brands, including Rubbermaid, Levolor, Goody, Calphalon, Sharpie, Paper Mate, Parker, Waterman, Irwin, Lenox, Graco, Aprica and Dymo. The Company's segments and the brands included in each of the six business segments includes Home Solutions, which includes Rubbermaid, Calphalon, Levolor, Kirsch and Goody; Writing, which includes Sharpie, Paper Mate, Expo, Prismacolor, Parker and Waterman; Tools, which include Irwin and Lenox tools, and Dymo Industrial; Commercial Products, which include Rubbermaid Commercial Products and Rubbermaid Healthcare; Baby & Parenting, which include Graco, Aprica and Teutonia, and Specialty, which include Dymo Office and Endicia. In September 2013, Newell Rubbermaid Inc closed the sale of its Hardware business, which includes the Amerock, Ashland, Bulldog and Shur-Line brands, to Nova Capital.
Carries 25.2x more debt than cash on its balance sheet.
Current Price
$3.39
-3.97%GoodMoat Value
$0.21
93.9% overvaluedNewell Brands Inc (NWL) DCF Calculator
What is a DCF Calculator?
A Discounted Cash Flow (DCF) model estimates a company's intrinsic value by projecting its future cash flows and discounting them back to the present. The core idea: a dollar earned in the future is worth less than a dollar today.
Inputs
Cash flow, discount rate, terminal growth & projection years
Model
Projects cash flows forward, adds terminal value, discounts back
Output
Intrinsic value per share — compare with price for margin of safety
Enter a ticker on the left to auto-fill real financial data and get started.
NWL DCF Calculator — Discounted Cash Flow
Discounted Cash Flow (DCF) calculator for Newell Brands Inc (NWL). Estimate the intrinsic value of NWL stock by projecting future cash flows and discounting them to present value. The two-stage DCF model supports EPS-based, FCF-based, and dividend-based approaches.
Current EPS: $-0.68. Free cash flow: $17.00M. FCF growth rate: -47.14%. WACC: 10.00%. Shares outstanding: 419.2M. GoodMoat fair value: $0.21.
The DCF calculator projects 10 years of cash flows at a user-adjustable growth rate, applies a terminal growth rate, and discounts all future cash flows back to present value using the weighted average cost of capital (WACC). A sensitivity table shows how the intrinsic value changes across different growth and discount rate assumptions. Use this tool alongside GoodMoat's reverse DCF and fair value models to triangulateNewell Brands Inc's true worth.