Arcosa, Inc. (ACA) DCF Valuation

Arcosa, Inc. (ACA) 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

Arcosa, Inc. (ACA) 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 Arcosa, Inc.? Our ACA DCF Calculator integrates real-world data with extensive customization features, allowing you to refine your forecasts and enhance your investment strategies.


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 1,736.9 1,935.6 2,036.4 2,242.8 2,307.9 2,479.2 2,663.2 2,860.8 3,073.1 3,301.2
Revenue Growth, % 0 11.44 5.21 10.14 2.9 7.42 7.42 7.42 7.42 7.42
EBITDA 239.4 263.3 251.3 501.3 383.5 390.2 419.2 450.3 483.7 519.6
EBITDA, % 13.78 13.6 12.34 22.35 16.62 15.74 15.74 15.74 15.74 15.74
Depreciation 85.8 114.5 144.3 154.1 159.5 157.3 169.0 181.5 195.0 209.4
Depreciation, % 4.94 5.92 7.09 6.87 6.91 6.34 6.34 6.34 6.34 6.34
EBIT 153.6 148.8 107.0 347.2 224.0 232.9 250.2 268.8 288.7 310.1
EBIT, % 8.84 7.69 5.25 15.48 9.71 9.39 9.39 9.39 9.39 9.39
Total Cash 240.4 95.8 72.9 160.4 104.8 168.9 181.4 194.9 209.4 224.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 200.0 260.2 310.8 334.2 357.1
Account Receivables, % 11.51 13.44 15.26 14.9 15.47
Inventories 283.3 276.8 324.5 315.8 401.8 386.9 415.6 446.5 479.6 515.2
Inventories, % 16.31 14.3 15.93 14.08 17.41 15.61 15.61 15.61 15.61 15.61
Accounts Payable 90.0 144.1 184.7 190.7 272.5 208.3 223.7 240.3 258.2 277.3
Accounts Payable, % 5.18 7.44 9.07 8.5 11.81 8.4 8.4 8.4 8.4 8.4
Capital Expenditure -85.4 -82.1 -85.1 -138.0 -203.5 -140.4 -150.8 -162.0 -174.0 -186.9
Capital Expenditure, % -4.92 -4.24 -4.18 -6.15 -8.82 -5.66 -5.66 -5.66 -5.66 -5.66
Tax Rate, % 18.73 18.73 18.73 18.73 18.73 18.73 18.73 18.73 18.73 18.73
EBITAT 118.5 114.8 89.1 269.9 182.0 184.7 198.4 213.2 229.0 246.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -274.4 147.6 90.6 277.3 110.9 159.4 177.4 190.6 204.7 219.9
WACC, % 7.38 7.38 7.41 7.38 7.4 7.39 7.39 7.39 7.39 7.39
PV UFCF
SUM PV UFCF 763.9
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 226
Terminal Value 5,159
Present Terminal Value 3,612
Enterprise Value 4,376
Net Debt 464
Equity Value 3,912
Diluted Shares Outstanding, MM 49
Equity Value Per Share 80.33

What You Will Get

  • Real Arcosa Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Arcosa, Inc. (ACA).
  • Full Customization: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis needs.
  • Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Arcosa’s fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Arcosa, Inc. (ACA).
  • Time-Saving and Accurate: Avoid the hassle of building models from scratch while ensuring precision and flexibility.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Arcosa, Inc. (ACA).
  • WACC Calculator: Includes a pre-configured Weighted Average Cost of Capital sheet with adjustable inputs.
  • Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates specific to Arcosa, Inc. (ACA).
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Arcosa, Inc. (ACA).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.

How It Works

  • Download: Obtain the pre-built Excel file featuring Arcosa, Inc. (ACA)'s financial data.
  • Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and compare results immediately.
  • Make Decisions: Utilize the valuation findings to inform your investment approach.

Why Choose This Calculator for Arcosa, Inc. (ACA)?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
  • Real-Time Valuation: Observe immediate updates to Arcosa’s valuation as you change inputs.
  • Preloaded Data: Comes equipped with Arcosa’s current financial metrics for swift evaluations.
  • Relied Upon by Experts: Employed by investors and analysts for making strategic decisions.

Who Should Use This Product?

  • Finance Students: Master valuation techniques and apply them using real data related to Arcosa, Inc. (ACA).
  • Academics: Integrate professional models into your coursework or research focused on Arcosa, Inc. (ACA).
  • Investors: Validate your own assumptions and evaluate valuation outcomes for Arcosa, Inc. (ACA) stock.
  • Analysts: Enhance your efficiency with a pre-built, customizable DCF model tailored for Arcosa, Inc. (ACA).
  • Small Business Owners: Discover how large public companies like Arcosa, Inc. (ACA) are analyzed in the market.

What the Template Contains

  • Historical Data: Includes Arcosa, Inc.'s (ACA) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Arcosa, Inc.'s (ACA) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Arcosa, Inc.'s (ACA) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.