AerSale Corporation (ASLE) DCF Valuation

AerSale Corporation (ASLE) 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

AerSale Corporation (ASLE) 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:

Looking to assess AerSale Corporation's intrinsic value? Our ASLE DCF Calculator integrates real-world data with extensive customization features, enabling you to refine your forecasts and enhance your investment strategies.


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 304.2 208.9 340.4 408.5 334.5 362.5 392.9 425.8 461.5 500.1
Revenue Growth, % 0 -31.32 62.94 20.01 -18.12 8.38 8.38 8.38 8.38 8.38
EBITDA 55.3 24.4 69.7 66.9 .0 48.4 52.4 56.8 61.6 66.7
EBITDA, % 18.18 11.68 20.46 16.37 0.01434965 13.34 13.34 13.34 13.34 13.34
Depreciation 30.1 24.2 13.0 11.0 10.8 22.6 24.5 26.6 28.8 31.2
Depreciation, % 9.89 11.59 3.82 2.69 3.23 6.24 6.24 6.24 6.24 6.24
EBIT 25.2 .2 56.7 55.9 -10.8 25.7 27.9 30.2 32.8 35.5
EBIT, % 8.3 0.09093596 16.64 13.68 -3.22 7.1 7.1 7.1 7.1 7.1
Total Cash 17.5 29.3 130.2 147.2 5.9 69.5 75.3 81.6 88.4 95.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 51.9 50.2 42.6 28.3 32.9
Account Receivables, % 17.05 24.03 12.5 6.92 9.83
Inventories 57.9 85.2 81.8 117.5 177.8 120.2 130.2 141.1 153.0 165.8
Inventories, % 19.04 40.77 24.02 28.76 53.14 33.15 33.15 33.15 33.15 33.15
Accounts Payable 17.0 16.4 20.0 21.1 29.9 24.2 26.2 28.4 30.8 33.4
Accounts Payable, % 5.6 7.83 5.87 5.17 8.94 6.68 6.68 6.68 6.68 6.68
Capital Expenditure -38.1 -7.3 -3.9 -15.6 -11.4 -17.7 -19.1 -20.8 -22.5 -24.4
Capital Expenditure, % -12.53 -3.48 -1.14 -3.82 -3.4 -4.87 -4.87 -4.87 -4.87 -4.87
Tax Rate, % 27.56 27.56 27.56 27.56 27.56 27.56 27.56 27.56 27.56 27.56
EBITAT 19.9 .2 42.8 42.4 -7.8 19.7 21.3 23.1 25.1 27.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -80.9 -9.2 66.6 17.5 -64.5 58.5 14.4 15.6 16.9 18.4
WACC, % 5.17 5.18 5.15 5.15 5.12 5.15 5.15 5.15 5.15 5.15
PV UFCF
SUM PV UFCF 110.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 19
Terminal Value 594
Present Terminal Value 462
Enterprise Value 572
Net Debt 61
Equity Value 511
Diluted Shares Outstanding, MM 51
Equity Value Per Share 9.94

What You Will Get

  • Real ASLE Financial Data: Pre-filled with AerSale Corporation’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 AerSale Corporation’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 both unlevered and levered DCF valuation models tailored for AerSale Corporation (ASLE).
  • WACC Calculator: Comes with a pre-configured Weighted Average Cost of Capital sheet that allows for customizable inputs.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates according to your analysis needs.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for AerSale Corporation (ASLE).
  • Interactive Dashboard and Charts: Visual representations of key valuation metrics for straightforward analysis.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered AerSale Corporation (ASLE) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for AerSale Corporation’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose AerSale Corporation (ASLE)?

  • Innovative Solutions: Cutting-edge services tailored for the aviation industry enhance operational efficiency.
  • Expertise You Can Trust: A team of seasoned professionals ensures high-quality service and support.
  • Comprehensive Offerings: A wide range of products and services meets diverse customer needs.
  • Commitment to Safety: Adherence to strict safety standards guarantees reliable operations.
  • Proven Track Record: Established reputation in the market for delivering exceptional results.

Who Should Use This Product?

  • Finance Students: Understand valuation methodologies and practice them with real-world data on AerSale Corporation (ASLE).
  • Academics: Integrate advanced financial models into your research or teaching materials focused on AerSale Corporation (ASLE).
  • Investors: Validate your investment hypotheses and evaluate valuation scenarios for AerSale Corporation (ASLE).
  • Analysts: Enhance your analysis process with a ready-to-use, adaptable DCF model tailored for AerSale Corporation (ASLE).
  • Small Business Owners: Discover how major companies like AerSale Corporation (ASLE) are valued and analyzed in the market.

What the Template Contains

  • Historical Data: Includes AerSale Corporation’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate AerSale Corporation’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of AerSale Corporation’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.