Abercrombie & Fitch Co. (ANF) DCF Valuation

Abercrombie & Fitch Co. (ANF) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Abercrombie & Fitch Co. (ANF) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Whether you're an investor or analyst, this (ANF) DCF Calculator is your go-to tool for accurate valuation. Loaded with real data from Abercrombie & Fitch Co., you can adjust forecasts and observe the effects in real-time.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 3,623.1 3,125.4 3,712.8 3,697.8 4,280.7 4,499.2 4,728.8 4,970.2 5,223.9 5,490.5
Revenue Growth, % 0 -13.74 18.79 -0.40447 15.76 5.1 5.1 5.1 5.1 5.1
EBITDA 243.7 151.0 495.0 240.5 659.7 421.2 442.7 465.3 489.0 514.0
EBITDA, % 6.73 4.83 13.33 6.51 15.41 9.36 9.36 9.36 9.36 9.36
Depreciation 173.6 166.3 144.0 132.2 141.1 187.7 197.3 207.4 218.0 229.1
Depreciation, % 4.79 5.32 3.88 3.58 3.3 4.17 4.17 4.17 4.17 4.17
EBIT 70.1 -15.3 351.0 108.3 518.6 233.4 245.3 257.9 271.0 284.9
EBIT, % 1.93 -0.4888 9.45 2.93 12.11 5.19 5.19 5.19 5.19 5.19
Total Cash 671.3 1,104.9 823.1 517.6 900.9 999.6 1,050.7 1,104.3 1,160.7 1,219.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 80.3 83.9 69.1 104.5 78.3
Account Receivables, % 2.21 2.68 1.86 2.83 1.83
Inventories 434.3 404.1 525.9 505.6 469.5 573.4 602.6 633.4 665.7 699.7
Inventories, % 11.99 12.93 14.16 13.67 10.97 12.74 12.74 12.74 12.74 12.74
Accounts Payable 219.9 289.4 374.8 258.9 297.0 354.2 372.3 391.3 411.3 432.3
Accounts Payable, % 6.07 9.26 10.1 7 6.94 7.87 7.87 7.87 7.87 7.87
Capital Expenditure -202.8 -101.9 -97.0 -164.6 -157.8 -176.4 -185.4 -194.9 -204.8 -215.3
Capital Expenditure, % -5.6 -3.26 -2.61 -4.45 -3.69 -3.92 -3.92 -3.92 -3.92 -3.92
Tax Rate, % 32.25 32.25 32.25 32.25 32.25 32.25 32.25 32.25 32.25 32.25
EBITAT 44.2 -35.7 298.7 4.6 351.4 149.5 157.1 165.2 173.6 182.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -279.6 124.8 324.2 -158.9 435.1 89.8 152.6 160.4 168.6 177.2
WACC, % 10.58 10.77 10.69 10.28 10.61 10.59 10.59 10.59 10.59 10.59
PV UFCF
SUM PV UFCF 544.4
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 184
Terminal Value 2,797
Present Terminal Value 1,691
Enterprise Value 2,236
Net Debt 147
Equity Value 2,088
Diluted Shares Outstanding, MM 53
Equity Value Per Share 39.61

What You Will Get

  • Real ANF Financial Data: Pre-filled with Abercrombie & Fitch's historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Abercrombie & Fitch's intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Abercrombie & Fitch Co. (ANF).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to the retail sector.
  • Customizable Forecast Assumptions: Alter growth projections, capital expenditures, and discount rates to suit Abercrombie & Fitch Co. (ANF).
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Abercrombie & Fitch Co. (ANF).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.

How It Works

  • Download: Get the pre-formatted Excel file containing Abercrombie & Fitch Co.'s (ANF) financial information.
  • Customize: Modify projections, such as sales growth, EBITDA margin, and discount rate.
  • Update Automatically: The intrinsic value and net present value calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and evaluate results instantly.
  • Make Decisions: Leverage the valuation outcomes to inform your investment choices.

Why Choose This Calculator for Abercrombie & Fitch Co. (ANF)?

  • User-Friendly Interface: Tailored for both novices and seasoned analysts.
  • Customizable Inputs: Adjust parameters effortlessly to suit your evaluation needs.
  • Real-Time Feedback: Observe immediate updates to Abercrombie & Fitch's valuation as you tweak inputs.
  • Preloaded Financials: Comes equipped with Abercrombie & Fitch's actual financial data for swift assessments.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Accurately assess Abercrombie & Fitch Co.’s (ANF) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Abercrombie & Fitch Co. (ANF).
  • Consultants: Swiftly customize the template for valuation reports tailored to Abercrombie & Fitch Co. (ANF) clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading retail companies like Abercrombie & Fitch Co. (ANF).
  • Educators: Employ it as a teaching resource to illustrate valuation methodologies relevant to Abercrombie & Fitch Co. (ANF).

What the Template Contains

  • Pre-Filled Data: Includes Abercrombie & Fitch Co.'s (ANF) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Abercrombie & Fitch Co.'s (ANF) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.