Avalon Holdings Corporation (AWX) DCF Valuation

Avalon Holdings Corporation (AWX) 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

Avalon Holdings Corporation (AWX) 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:

Evaluate Avalon Holdings Corporation's (AWX) financial outlook like a professional! This (AWX) DCF Calculator provides you with pre-filled financial data along with the full flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your projections.


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 68.4 58.7 70.4 81.2 80.5 84.6 88.9 93.4 98.1 103.1
Revenue Growth, % 0 -14.1 19.86 15.34 -0.81917 5.07 5.07 5.07 5.07 5.07
EBITDA 3.0 3.0 3.7 4.1 3.9 4.2 4.4 4.6 4.8 5.1
EBITDA, % 4.37 5.17 5.22 5 4.89 4.93 4.93 4.93 4.93 4.93
Depreciation 2.5 2.9 3.1 3.5 3.8 3.7 3.9 4.1 4.3 4.6
Depreciation, % 3.69 4.95 4.42 4.29 4.75 4.42 4.42 4.42 4.42 4.42
EBIT .5 .1 .6 .6 .1 .4 .5 .5 .5 .5
EBIT, % 0.67586 0.21117 0.79707 0.712 0.13786 0.50679 0.50679 0.50679 0.50679 0.50679
Total Cash 1.4 4.2 3.3 1.6 1.2 2.9 3.1 3.2 3.4 3.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 12.6 9.3 10.5 11.7 10.1
Account Receivables, % 18.45 15.89 14.93 14.44 12.5
Inventories .8 .9 1.1 1.5 1.7 1.4 1.5 1.5 1.6 1.7
Inventories, % 1.19 1.55 1.57 1.8 2.06 1.63 1.63 1.63 1.63 1.63
Accounts Payable 11.7 9.1 10.2 11.0 9.7 12.3 12.9 13.6 14.3 15.0
Accounts Payable, % 17.14 15.49 14.44 13.54 11.99 14.52 14.52 14.52 14.52 14.52
Capital Expenditure -7.2 -4.5 -4.4 -6.4 -3.9 -6.3 -6.6 -7.0 -7.3 -7.7
Capital Expenditure, % -10.6 -7.75 -6.29 -7.88 -4.84 -7.47 -7.47 -7.47 -7.47 -7.47
Tax Rate, % 10.67 10.67 10.67 10.67 10.67 10.67 10.67 10.67 10.67 10.67
EBITAT .7 -.1 .6 .6 .1 .3 .4 .4 .4 .4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -5.8 -1.2 -1.0 -3.0 .1 -2.2 -2.5 -2.6 -2.7 -2.9
WACC, % 6.59 2.21 6.59 6.59 6.13 5.62 5.62 5.62 5.62 5.62
PV UFCF
SUM PV UFCF -10.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -3
Terminal Value -80
Present Terminal Value -61
Enterprise Value -72
Net Debt 34
Equity Value -106
Diluted Shares Outstanding, MM 4
Equity Value Per Share -27.12

What You Will Get

  • Real AWX Financial Data: Pre-filled with Avalon Holdings 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 Avalon Holdings 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

  • Real-Time AWX Data: Pre-loaded with Avalon Holdings Corporation's historical performance metrics and future projections.
  • Comprehensive Input Customization: Tailor revenue growth, profit margins, WACC, tax rates, and capital expenditure assumptions.
  • Interactive Valuation Model: Automatically recalculates Net Present Value (NPV) and intrinsic value based on your specified parameters.
  • Scenario Analysis: Develop multiple forecasting scenarios to explore various valuation possibilities.
  • Intuitive User Interface: Designed to be straightforward and accessible for both experienced professionals and newcomers.

How It Works

  • Download: Get the comprehensive Excel file featuring Avalon Holdings Corporation’s (AWX) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare the results.
  • Make Decisions: Leverage the valuation insights to inform your investment strategy.

Why Choose This Calculator for Avalon Holdings Corporation (AWX)?

  • Accurate Data: Utilize real Avalon financials for dependable valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants alike.
  • User-Friendly: Easy-to-navigate design and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Investors: Evaluate Avalon Holdings Corporation’s (AWX) valuation before making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and validate financial forecasts for AWX.
  • Startup Founders: Gain insights into how companies like Avalon Holdings Corporation (AWX) are assessed in the market.
  • Consultants: Provide detailed valuation analyses and reports for clients considering AWX.
  • Students and Educators: Utilize real-time data from Avalon Holdings Corporation (AWX) to practice and teach valuation concepts.

What the Avalon Holdings Corporation (AWX) Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations specific to Avalon Holdings Corporation.
  • Real-World Data: Historical and projected financials for Avalon Holdings Corporation preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
  • Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables presenting clear, actionable insights for decision-making.

No products were found matching.