Asbury Automotive Group, Inc. (ABG) DCF Valuation

Asbury Automotive Group, Inc. (ABG) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Asbury Automotive Group, Inc. (ABG) 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:

Elevate your Asbury Automotive Group, Inc. (ABG) valuation analysis with our cutting-edge DCF Calculator! This Excel template, preloaded with real ABG data, empowers you to adjust forecasts and assumptions, enabling you to calculate the intrinsic value of Asbury Automotive Group, Inc. (ABG) with accuracy.


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 7,210.3 7,131.8 9,837.7 15,433.9 14,802.7 15,319.3 15,853.9 16,407.1 16,979.7 17,572.2
Revenue Growth, % 0 -1.09 37.94 56.89 -4.09 3.49 3.49 3.49 3.49 3.49
EBITDA 372.9 448.5 846.4 1,341.6 1,026.8 1,093.6 1,131.8 1,171.2 1,212.1 1,254.4
EBITDA, % 5.17 6.29 8.6 8.69 6.94 7.14 7.14 7.14 7.14 7.14
Depreciation 36.2 38.5 41.9 94.3 67.7 77.7 80.4 83.2 86.1 89.1
Depreciation, % 0.50206 0.53984 0.42591 0.61099 0.45735 0.50723 0.50723 0.50723 0.50723 0.50723
EBIT 336.7 410.0 804.5 1,247.3 959.1 1,015.9 1,051.3 1,088.0 1,126.0 1,165.3
EBIT, % 4.67 5.75 8.18 8.08 6.48 6.63 6.63 6.63 6.63 6.63
Total Cash 3.5 1.4 189.9 240.7 51.9 119.8 123.9 128.3 132.7 137.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 348.0 337.4 469.5 446.1 564.7
Account Receivables, % 4.83 4.73 4.77 2.89 3.81
Inventories 985.0 875.2 718.4 959.2 1,768.3 1,574.7 1,629.7 1,686.5 1,745.4 1,806.3
Inventories, % 13.66 12.27 7.3 6.21 11.95 10.28 10.28 10.28 10.28 10.28
Accounts Payable 81.7 97.6 163.9 147.4 155.6 189.2 195.8 202.6 209.7 217.0
Accounts Payable, % 1.13 1.37 1.67 0.95504 1.05 1.23 1.23 1.23 1.23 1.23
Capital Expenditure -66.8 -48.8 -82.0 -107.9 -142.3 -125.8 -130.1 -134.7 -139.4 -144.3
Capital Expenditure, % -0.92645 -0.68426 -0.83353 -0.69911 -0.96131 -0.82093 -0.82093 -0.82093 -0.82093 -0.82093
Tax Rate, % 24.81 24.81 24.81 24.81 24.81 24.81 24.81 24.81 24.81 24.81
EBITAT 254.6 308.5 613.9 943.0 721.2 767.9 794.7 822.4 851.1 880.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,027.3 434.5 664.8 695.5 -272.9 867.2 674.1 697.7 722.0 747.2
WACC, % 6.55 6.54 6.57 6.55 6.54 6.55 6.55 6.55 6.55 6.55
PV UFCF
SUM PV UFCF 3,088.8
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 751
Terminal Value 12,413
Present Terminal Value 9,039
Enterprise Value 12,128
Net Debt 5,434
Equity Value 6,694
Diluted Shares Outstanding, MM 21
Equity Value Per Share 318.78

What You Will Get

  • Pre-Filled Financial Model: Asbury Automotive Group’s actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
  • Instant Calculations: Automatic updates ensure you see results as you make changes.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Asbury Automotive Group, Inc. (ABG).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to the automotive industry.
  • Customizable Forecast Assumptions: Adjust growth projections, capital expenditures, and discount rates to fit Asbury's financial outlook.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Asbury Automotive Group, Inc. (ABG).
  • Interactive Dashboard and Charts: Visual representations highlight key valuation metrics for streamlined analysis.

How It Works

  1. Step 1: Download the Excel file for Asbury Automotive Group, Inc. (ABG).
  2. Step 2: Review the pre-filled financial data and forecasts for Asbury Automotive Group.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model refresh in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose This Calculator for Asbury Automotive Group, Inc. (ABG)?

  • Accurate Data: Up-to-date Asbury Automotive financials ensure trustworthy valuation outcomes.
  • Customizable: Modify essential parameters like growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you from starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the automotive sector.
  • User-Friendly: Clear layout and guided instructions make it accessible for all users.

Who Should Use This Product?

  • Automotive Students: Understand market dynamics and apply analytical techniques using real-time data.
  • Researchers: Integrate industry-specific models into academic studies or publications.
  • Investors: Evaluate your investment strategies and assess valuation metrics for Asbury Automotive Group, Inc. (ABG).
  • Market Analysts: Enhance your analysis with a customizable financial model tailored for automotive companies.
  • Dealership Owners: Discover how large automotive groups like Asbury are evaluated and benchmarked.

What the Template Contains

  • Pre-Filled DCF Model: Asbury Automotive Group’s (ABG) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Asbury Automotive Group’s (ABG) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.