American Well Corporation (AMWL) DCF Valuation

American Well Corporation (AMWL) 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

American Well Corporation (AMWL) 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:

Discover the true potential of American Well Corporation with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes affect American Well Corporation's valuation – all within a single Excel template.


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 148.9 245.3 252.8 277.2 259.0 305.0 359.1 422.8 497.7 586.0
Revenue Growth, % 0 64.77 3.07 9.65 -6.55 17.74 17.74 17.74 17.74 17.74
EBITDA -85.4 -216.9 -162.2 -249.7 -226.0 -236.3 -278.2 -327.5 -385.6 -454.0
EBITDA, % -57.4 -88.45 -64.16 -90.08 -87.24 -77.47 -77.47 -77.47 -77.47 -77.47
Depreciation 8.5 11.0 16.8 26.8 31.9 23.7 27.9 32.8 38.6 45.5
Depreciation, % 5.69 4.49 6.66 9.66 12.32 7.76 7.76 7.76 7.76 7.76
EBIT -93.9 -227.9 -179.0 -276.5 -257.9 -259.9 -306.0 -360.3 -424.2 -499.5
EBIT, % -63.09 -92.93 -70.82 -99.74 -99.56 -85.23 -85.23 -85.23 -85.23 -85.23
Total Cash 177.6 1,041.6 746.4 538.5 372.0 305.0 359.1 422.8 497.7 586.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 32.7 45.3 51.4 58.4 54.1
Account Receivables, % 21.99 18.47 20.32 21.06 20.9
Inventories 3.1 9.1 7.5 8.7 6.7 8.8 10.4 12.3 14.4 17.0
Inventories, % 2.09 3.72 2.98 3.15 2.57 2.9 2.9 2.9 2.9 2.9
Accounts Payable 6.5 5.8 12.2 7.2 4.9 9.8 11.5 13.6 16.0 18.8
Accounts Payable, % 4.37 2.36 4.81 2.61 1.88 3.21 3.21 3.21 3.21 3.21
Capital Expenditure -1.3 -3.3 -.6 -10.4 -15.2 -7.4 -8.7 -10.3 -12.1 -14.2
Capital Expenditure, % -0.89885 -1.35 -0.22113 -3.77 -5.89 -2.43 -2.43 -2.43 -2.43 -2.43
Tax Rate, % -0.36315 -0.36315 -0.36315 -0.36315 -0.36315 -0.36315 -0.36315 -0.36315 -0.36315 -0.36315
EBITAT -93.1 -228.6 -173.7 -276.5 -258.9 -257.9 -303.7 -357.5 -420.9 -495.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -115.3 -240.2 -155.5 -273.3 -238.2 -247.4 -295.4 -347.8 -409.5 -482.1
WACC, % 8.92 8.92 8.91 8.92 8.92 8.92 8.92 8.92 8.92 8.92
PV UFCF
SUM PV UFCF -1,350.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -492
Terminal Value -7,109
Present Terminal Value -4,638
Enterprise Value -5,989
Net Debt -360
Equity Value -5,628
Diluted Shares Outstanding, MM 14
Equity Value Per Share -396.02

What You Will Receive

  • Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-filled financials for AMWL (American Well Corporation).
  • Real-Time Data: Historical performance metrics and forward-looking projections (highlighted in the yellow cells).
  • Forecasting Options: Adjust key assumptions such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Instant Calculations: Quickly observe how your inputs affect the valuation of American Well Corporation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts alike.
  • User-Centric Layout: Organized for clarity and simplicity, complete with step-by-step guidance.

Key Features

  • Comprehensive Data: American Well Corporation’s (AMWL) historical financial reports and pre-filled projections.
  • Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Results: Observe American Well Corporation’s intrinsic value update instantly.
  • Intuitive Visual Outputs: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A professional-grade tool for analysts, investors, and financial professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring American Well Corporation’s (AMWL) preloaded data.
  • 2. Modify Assumptions: Adjust key parameters such as growth projections, WACC, and capital expenditures.
  • 3. Analyze Results Instantly: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
  • 5. Present with Assurance: Share expert valuation insights to bolster your decision-making process.

Why Choose This Calculator for American Well Corporation (AMWL)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for AMWL.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes American Well's intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide reliable baselines for analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors focusing on AMWL.

Who Should Use This Product?

  • Investors: Accurately assess American Well Corporation’s (AMWL) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to American Well Corporation.
  • Consultants: Efficiently customize the template for valuation reports tailored to clients involving American Well Corporation.
  • Entrepreneurs: Acquire insights into financial modeling practices adopted by leading healthcare companies.
  • Educators: Employ it as a teaching resource to illustrate valuation methodologies in the healthcare sector.

What the Template Contains

  • Pre-Filled Data: Includes American Well Corporation’s 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 American Well Corporation’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.