ACI Worldwide, Inc. (ACIW) DCF Valuation

ACI Worldwide, Inc. (ACIW) 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

ACI Worldwide, Inc. (ACIW) 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:

Gain insight into your ACI Worldwide, Inc. (ACIW) valuation analysis with our cutting-edge DCF Calculator! Preloaded with real ACIW data, this Excel template lets you adjust forecasts and assumptions to determine ACI Worldwide, Inc. (ACIW) intrinsic value 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 1,258.3 1,294.3 1,370.6 1,421.9 1,452.6 1,505.8 1,561.0 1,618.2 1,677.5 1,738.9
Revenue Growth, % 0 2.86 5.89 3.74 2.16 3.66 3.66 3.66 3.66 3.66
EBITDA 274.7 319.0 364.0 398.2 360.1 379.0 392.9 407.3 422.2 437.6
EBITDA, % 21.83 24.65 26.56 28 24.79 25.17 25.17 25.17 25.17 25.17
Depreciation 138.5 163.8 143.9 138.4 134.0 160.0 165.8 171.9 178.2 184.7
Depreciation, % 11.01 12.65 10.5 9.73 9.22 10.62 10.62 10.62 10.62 10.62
EBIT 136.2 155.3 220.1 259.8 226.1 219.0 227.0 235.4 244.0 252.9
EBIT, % 10.83 12 16.06 18.27 15.57 14.54 14.54 14.54 14.54 14.54
Total Cash 121.4 165.4 122.1 125.0 164.2 154.9 160.6 166.4 172.5 178.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 359.2 342.9 320.4 403.8 452.3
Account Receivables, % 28.55 26.49 23.38 28.4 31.14
Inventories 24.5 24.3 24.7 28.0 .0 22.9 23.7 24.6 25.5 26.4
Inventories, % 1.95 1.88 1.8 1.97 0 1.52 1.52 1.52 1.52 1.52
Accounts Payable 37.0 41.2 41.3 48.0 46.0 47.2 49.0 50.7 52.6 54.5
Accounts Payable, % 2.94 3.18 3.01 3.38 3.16 3.14 3.14 3.14 3.14 3.14
Capital Expenditure -48.0 -46.6 -45.4 -39.9 -37.8 -48.6 -50.4 -52.2 -54.1 -56.1
Capital Expenditure, % -3.82 -3.6 -3.31 -2.81 -2.6 -3.23 -3.23 -3.23 -3.23 -3.23
Tax Rate, % 17.69 17.69 17.69 17.69 17.69 17.69 17.69 17.69 17.69 17.69
EBITAT 126.5 114.4 160.7 178.8 186.1 171.1 177.4 183.9 190.6 197.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -129.7 252.3 281.4 197.2 259.7 297.7 278.5 288.7 299.3 310.3
WACC, % 9.56 9.33 9.32 9.27 9.43 9.38 9.38 9.38 9.38 9.38
PV UFCF
SUM PV UFCF 1,132.8
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 321
Terminal Value 5,458
Present Terminal Value 3,486
Enterprise Value 4,618
Net Debt 912
Equity Value 3,706
Diluted Shares Outstanding, MM 109
Equity Value Per Share 34.05

What You Will Receive

  • Pre-Filled Financial Model: ACI Worldwide’s actual data facilitates accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
  • Professional-Grade Template: An optimized Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, allowing for repeated use in detailed financial projections.

Key Features

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

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered ACI Worldwide data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for ACI Worldwide’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose ACI Worldwide, Inc. (ACIW)?

  • Time Efficiency: Quickly access payment solutions without the hassle of extensive setup.
  • Enhanced Accuracy: Utilize trustworthy data and algorithms to minimize errors in transaction processing.
  • Completely Customizable: Adjust the solutions to match your specific business needs and objectives.
  • User-Friendly: Intuitive interfaces and visualizations simplify the analysis of payment data.
  • Respected by Professionals: Preferred by industry leaders who prioritize reliability and functionality.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing ACI Worldwide, Inc. (ACIW) investments.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients regarding ACI Worldwide, Inc. (ACIW).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insights into how technology companies like ACI Worldwide, Inc. (ACIW) are assessed in the financial markets.

What the Template Contains

  • Historical Data: Includes ACI Worldwide, Inc.'s (ACIW) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate ACI Worldwide, Inc.'s (ACIW) 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 ACI Worldwide, Inc.'s (ACIW) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.