Atkore Inc. (ATKR) DCF Valuation

Atkore Inc. (ATKR) 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

Atkore Inc. (ATKR) 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:

Gain mastery over your Atkore Inc. (ATKR) valuation analysis with our cutting-edge DCF Calculator! Preloaded with real ATKR data, this Excel template enables you to adjust forecasts and assumptions to accurately determine Atkore Inc.'s intrinsic value.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 1,765.4 2,928.0 3,913.9 3,518.8 3,202.1 3,845.9 4,619.2 5,548.0 6,663.5 8,003.4
Revenue Growth, % 0 65.85 33.67 -10.1 -9 20.11 20.11 20.11 20.11 20.11
EBITDA 331.3 906.0 1,332.6 1,021.4 624.8 1,017.6 1,222.2 1,468.0 1,763.1 2,117.6
EBITDA, % 18.77 30.94 34.05 29.03 19.51 26.46 26.46 26.46 26.46 26.46
Depreciation 89.3 93.1 98.3 135.8 .0 112.4 135.0 162.1 194.7 233.8
Depreciation, % 5.06 3.18 2.51 3.86 0 2.92 2.92 2.92 2.92 2.92
EBIT 242.1 812.9 1,234.3 885.5 624.8 905.2 1,087.2 1,305.9 1,568.4 1,883.8
EBIT, % 13.71 27.76 31.54 25.17 19.51 23.54 23.54 23.54 23.54 23.54
Total Cash 284.5 576.3 388.8 388.1 351.4 521.0 625.7 751.5 902.7 1,084.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 298.2 524.9 528.9 559.9 489.9
Account Receivables, % 16.89 17.93 13.51 15.91 15.3
Inventories 199.1 286.0 454.5 493.9 524.7 485.2 582.7 699.9 840.6 1,009.7
Inventories, % 11.28 9.77 11.61 14.03 16.39 12.62 12.62 12.62 12.62 12.62
Accounts Payable 142.6 243.2 244.1 292.7 262.2 301.0 361.5 434.1 521.4 626.3
Accounts Payable, % 8.08 8.3 6.24 8.32 8.19 7.83 7.83 7.83 7.83 7.83
Capital Expenditure -33.8 -64.5 -135.8 -218.9 -149.9 -142.2 -170.8 -205.1 -246.3 -295.9
Capital Expenditure, % -1.91 -2.2 -3.47 -6.22 -4.68 -3.7 -3.7 -3.7 -3.7 -3.7
Tax Rate, % 19.48 19.48 19.48 19.48 19.48 19.48 19.48 19.48 19.48 19.48
EBITAT 182.5 612.7 936.7 718.5 503.1 703.0 844.4 1,014.2 1,218.1 1,463.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -116.7 428.2 727.7 613.8 361.8 629.6 648.5 778.9 935.5 1,123.6
WACC, % 11.85 11.85 11.86 11.91 11.91 11.88 11.88 11.88 11.88 11.88
PV UFCF
SUM PV UFCF 2,875.3
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 1,129
Terminal Value 9,925
Present Terminal Value 5,663
Enterprise Value 8,538
Net Debt 600
Equity Value 7,938
Diluted Shares Outstanding, MM 37
Equity Value Per Share 215.77

What You Will Get

  • Real ATKR Financial Data: Pre-filled with Atkore Inc.’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 Atkore Inc.’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 ATKR Data: Pre-loaded with Atkore Inc.’s historical financial performance and future growth projections.
  • Flexible Input Options: Modify revenue growth rates, profit margins, WACC, tax percentages, and capital expenditures as needed.
  • Interactive Valuation Model: Automatically recalculates Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive User Interface: Designed for ease of use, making it accessible for both professionals and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template containing Atkore Inc.'s (ATKR) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Atkore Inc.'s (ATKR) intrinsic value.
  • Step 5: Use the outputs to make informed investment decisions or generate reports.

Why Choose This Calculator for Atkore Inc. (ATKR)?

  • Designed for Experts: A sophisticated tool utilized by analysts, CFOs, and industry consultants.
  • Accurate Financials: Atkore’s historical and projected financial data preloaded for precise analysis.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance makes the process straightforward.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessment in Atkore Inc. (ATKR).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Atkore Inc. (ATKR).
  • Students and Educators: Utilize real-world data to enhance financial modeling skills and teaching methodologies.
  • Industry Analysts: Gain a deeper understanding of how companies like Atkore Inc. (ATKR) are valued in the market landscape.

What the Atkore Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Atkore Inc. (ATKR).
  • Real-World Data: Atkore’s historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to evaluate different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Engaging charts and tables for clear, actionable insights.

No products were found matching.