Antero Midstream Corporation (AM) DCF Valuation

Antero Midstream Corporation (AM) 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

Antero Midstream Corporation (AM) 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:

Evaluate Antero Midstream Corporation's (AM) financial outlook like an expert! This (AM) DCF Calculator comes with pre-filled financial data and offers full flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.


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 849.6 971.4 234.2 990.7 1,112.4 1,253.5 1,412.5 1,591.7 1,793.6 2,021.1
Revenue Growth, % 0 14.34 -75.89 323.07 12.29 12.68 12.68 12.68 12.68 12.68
EBITDA -194.5 148.4 803.9 836.3 824.9 629.2 709.0 798.9 900.3 1,014.5
EBITDA, % -22.89 15.28 343.33 84.42 74.16 50.19 50.19 50.19 50.19 50.19
Depreciation 152.7 179.6 179.9 202.7 206.9 382.0 430.4 485.0 546.6 615.9
Depreciation, % 17.98 18.49 76.84 20.46 18.6 30.47 30.47 30.47 30.47 30.47
EBIT -347.2 -31.2 624.0 633.7 618.0 439.9 495.6 558.5 629.4 709.2
EBIT, % -40.86 -3.21 266.5 63.97 55.56 35.09 35.09 35.09 35.09 35.09
Total Cash 1.2 .6 .0 .0 .1 .5 .6 .7 .8 .9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 105.6 91.8 82.9 87.7 89.6
Account Receivables, % 12.43 9.45 35.4 8.85 8.05
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0.000000103 0 0 0 0.0000000206 0.0000000206 0.0000000206 0.0000000206 0.0000000206
Accounts Payable 6.6 9.5 23.6 22.9 4.5 36.5 41.1 46.3 52.2 58.8
Accounts Payable, % 0.78213 0.97746 10.08 2.31 0.40065 2.91 2.91 2.91 2.91 2.91
Capital Expenditure -267.4 -157.9 -232.8 -515.7 -184.0 -540.9 -609.5 -686.8 -773.9 -872.1
Capital Expenditure, % -31.47 -16.26 -99.43 -52.05 -16.54 -43.15 -43.15 -43.15 -43.15 -43.15
Tax Rate, % 25.65 25.65 25.65 25.65 25.65 25.65 25.65 25.65 25.65 25.65
EBITAT -269.4 -21.5 457.7 465.9 459.5 323.4 364.4 410.6 462.7 521.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -483.1 16.9 427.8 147.4 462.1 100.0 166.3 187.4 211.2 238.0
WACC, % 12.03 11.84 11.94 11.94 11.96 11.94 11.94 11.94 11.94 11.94
PV UFCF
SUM PV UFCF 625.6
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 245
Terminal Value 2,742
Present Terminal Value 1,560
Enterprise Value 2,186
Net Debt 3,213
Equity Value -1,028
Diluted Shares Outstanding, MM 482
Equity Value Per Share -2.13

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Antero Midstream Corporation’s (AM) financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for assessing projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive Financial Data: Access reliable pre-loaded historical figures and future forecasts for Antero Midstream Corporation (AM).
  • Adjustable Forecast Parameters: Modify highlighted cells for key inputs like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Clear charts and summaries to help you visualize valuation outcomes.
  • Designed for All Levels: An intuitive layout suitable for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Antero Midstream Corporation’s (AM) preloaded data.
  • 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
  • 5. Present with Confidence: Share professional valuation insights to guide your investment decisions.

Why Choose This Calculator for Antero Midstream Corporation (AM)?

  • Designed for Industry Experts: A specialized tool utilized by financial analysts, investment managers, and industry consultants.
  • Accurate Financial Data: Antero Midstream’s historical and forecasted financial information is preloaded for precision.
  • Flexible Scenario Analysis: Easily test various financial forecasts and assumptions.
  • Comprehensive Outputs: Instantly computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth experience throughout the calculation process.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing Antero Midstream Corporation (AM).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients interested in Antero Midstream Corporation (AM).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Energy Sector Enthusiasts: Gain insights into how companies like Antero Midstream Corporation (AM) are valued in the energy market.

What the Template Contains

  • Pre-Filled Data: Contains Antero Midstream Corporation's historical financials and projections.
  • 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: Evaluate Antero Midstream Corporation's profitability, efficiency, and leverage.
  • Customizable Inputs: Easily adjust revenue growth, margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing key valuation results.

No products were found matching.