Artisan Partners Asset Management Inc. (APAM) DCF Valuation

Artisan Partners Asset Management Inc. (APAM) 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

Artisan Partners Asset Management Inc. (APAM) 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 the intrinsic value of Artisan Partners Asset Management Inc.? Our (APAM) DCF Calculator integrates real-world data with extensive customization features, enabling you to refine your projections and enhance your investment choices.


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 799.0 899.6 1,227.2 993.3 975.1 1,043.7 1,117.0 1,195.6 1,279.6 1,369.6
Revenue Growth, % 0 12.59 36.42 -19.06 -1.83 7.03 7.03 7.03 7.03 7.03
EBITDA 291.8 365.8 547.4 353.3 395.3 413.1 442.1 473.2 506.5 542.1
EBITDA, % 36.52 40.66 44.61 35.57 40.54 39.58 39.58 39.58 39.58 39.58
Depreciation 544.3 545.5 686.7 660.2 9.3 526.3 563.3 602.9 645.3 690.6
Depreciation, % 68.12 60.64 55.95 66.46 0.95864 50.43 50.43 50.43 50.43 50.43
EBIT -252.5 -179.7 -139.2 -306.9 386.0 -113.2 -121.2 -129.7 -138.8 -148.5
EBIT, % -31.6 -19.97 -11.35 -30.9 39.58 -10.85 -10.85 -10.85 -10.85 -10.85
Total Cash 134.6 155.0 189.2 114.8 178.5 165.6 177.3 189.7 203.1 217.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 81.4 101.3 116.3 103.6 114.5
Account Receivables, % 10.18 11.26 9.48 10.43 11.74
Inventories 227.8 302.9 323.0 -15.7 .0 181.4 194.2 207.8 222.4 238.1
Inventories, % 28.51 33.67 26.32 -1.58 0 17.38 17.38 17.38 17.38 17.38
Accounts Payable 54.1 134.1 49.2 50.8 60.8 77.3 82.7 88.5 94.8 101.4
Accounts Payable, % 6.77 14.91 4.01 5.11 6.24 7.41 7.41 7.41 7.41 7.41
Capital Expenditure -17.8 -3.1 -6.0 -19.6 -8.6 -12.3 -13.2 -14.1 -15.1 -16.2
Capital Expenditure, % -2.23 -0.34449 -0.48623 -1.97 -0.88511 -1.18 -1.18 -1.18 -1.18 -1.18
Tax Rate, % 42.07 42.07 42.07 42.07 42.07 42.07 42.07 42.07 42.07 42.07
EBITAT -226.4 -150.1 -84.9 -203.5 223.6 -81.2 -86.9 -93.0 -99.5 -106.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 45.0 377.2 475.7 790.2 207.7 271.5 448.1 479.6 513.3 549.4
WACC, % 12.01 11.98 11.88 11.9 11.86 11.93 11.93 11.93 11.93 11.93
PV UFCF
SUM PV UFCF 1,582.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 560
Terminal Value 5,646
Present Terminal Value 3,215
Enterprise Value 4,797
Net Debt 134
Equity Value 4,663
Diluted Shares Outstanding, MM 63
Equity Value Per Share 73.44

What You Will Receive

  • Adjustable Forecast Parameters: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Comprehensive Data: Artisan Partners’ financial information pre-loaded to facilitate your analysis.
  • Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Tailored and Professional: A refined Excel model that can be customized according to your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Authentic Financial Data: Gain access to precise pre-loaded historical figures and future forecasts for Artisan Partners Asset Management Inc. (APAM).
  • Tailorable Projection Assumptions: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Designed for All Levels: A straightforward, intuitive layout suitable for investors, CFOs, and consultants alike.

How It Works

  • Download: Access the comprehensive Excel file featuring Artisan Partners Asset Management Inc.'s (APAM) financial data.
  • Customize: Tailor forecasts, including revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Enjoy real-time updates for intrinsic value and NPV calculations.
  • Test Scenarios: Generate various projections and compare results instantly.
  • Make Decisions: Leverage the valuation insights to inform your investment strategy.

Why Choose This Calculator for Artisan Partners Asset Management Inc. (APAM)?

  • Accurate Data: Utilize real financial metrics from Artisan Partners for dependable valuation outcomes.
  • Customizable: Modify essential variables 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 financial consultants.
  • User-Friendly: Easy-to-navigate interface and clear instructions make it accessible for everyone.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions about investing in Artisan Partners Asset Management Inc. (APAM).
  • Financial Analysts: Enhance your analysis with comprehensive data and financial models tailored for Artisan Partners Asset Management Inc. (APAM).
  • Consultants: Provide clients with expert valuation assessments related to Artisan Partners Asset Management Inc. (APAM) efficiently.
  • Business Owners: Learn about the valuation methods used for asset management firms like Artisan Partners Asset Management Inc. (APAM) to inform your business strategies.
  • Finance Students: Study real-world valuation practices using Artisan Partners Asset Management Inc. (APAM) as a case example.

What the Template Contains

  • Preloaded APAM Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

Es wurden keine passenden Produkte gefunden.