Amplify Energy Corp. (AMPY) DCF Valuation

Amplify Energy Corp. (AMPY) 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

Amplify Energy Corp. (AMPY) 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:

Explore Amplify Energy Corp.'s (AMPY) financial outlook with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Amplify Energy Corp. (AMPY) and enhance your investment approach.


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 275.6 202.1 342.9 458.5 307.6 341.3 378.6 420.1 466.0 517.0
Revenue Growth, % 0 -26.65 69.64 33.69 -32.91 10.95 10.95 10.95 10.95 10.95
EBITDA 43.0 -444.4 14.9 104.1 197.4 4.7 5.2 5.8 6.4 7.1
EBITDA, % 15.61 -219.84 4.35 22.7 64.19 1.37 1.37 1.37 1.37 1.37
Depreciation 61.4 46.5 34.7 31.0 36.0 50.4 55.9 62.0 68.8 76.4
Depreciation, % 22.28 22.99 10.11 6.77 11.69 14.77 14.77 14.77 14.77 14.77
EBIT -18.4 -490.9 -19.8 73.0 161.5 -30.0 -33.3 -37.0 -41.0 -45.5
EBIT, % -6.67 -242.83 -5.76 15.93 52.5 -8.8 -8.8 -8.8 -8.8 -8.8
Total Cash -16.2 10.4 18.8 -12.6 20.7 5.9 6.6 7.3 8.1 9.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 33.1 30.9 92.0 80.5 39.1
Account Receivables, % 12.03 15.29 26.82 17.55 12.71
Inventories 22.4 .0 .0 12.6 .0 7.4 8.2 9.2 10.2 11.3
Inventories, % 8.14 0 0 2.75 0 2.18 2.18 2.18 2.18 2.18
Accounts Payable 8.3 .8 33.8 38.4 23.6 20.0 22.2 24.6 27.3 30.3
Accounts Payable, % 3.02 0.39477 9.86 8.38 7.68 5.87 5.87 5.87 5.87 5.87
Capital Expenditure -73.8 -35.9 -29.8 -34.8 -31.4 -48.5 -53.8 -59.7 -66.2 -73.4
Capital Expenditure, % -26.78 -17.75 -8.7 -7.6 -10.2 -14.21 -14.21 -14.21 -14.21 -14.21
Tax Rate, % -173.18 -173.18 -173.18 -173.18 -173.18 -173.18 -173.18 -173.18 -173.18 -173.18
EBITAT -18.4 -491.0 -27.2 72.9 441.2 -30.0 -33.3 -36.9 -41.0 -45.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -78.0 -463.2 -50.4 72.6 484.9 -57.6 -36.1 -40.0 -44.4 -49.3
WACC, % 14 14.01 14.01 14 14.01 14 14 14 14 14
PV UFCF
SUM PV UFCF -157.3
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) -50
Terminal Value -367
Present Terminal Value -191
Enterprise Value -348
Net Debt 101
Equity Value -449
Diluted Shares Outstanding, MM 39
Equity Value Per Share -11.52

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Amplify Energy Corp.’s (AMPY) financial data pre-loaded to enhance your analysis.
  • Automatic DCF Outputs: The template automatically computes Net Present Value (NPV) and intrinsic value.
  • Customizable and Professional: A sleek Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, validating strategies, and optimizing efficiency.

Key Features

  • Pre-Loaded Data: Amplify Energy Corp.'s (AMPY) historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: View Amplify Energy Corp.'s (AMPY) intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts present valuation results and key metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.

How It Works

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

Why Choose Amplify Energy Corp. (AMPY) Calculator?

  • Accuracy: Utilizes real Amplify Energy financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and test various input parameters.
  • Time-Saving: Eliminate the complexities of constructing a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and precision expected from industry leaders.
  • User-Friendly: Intuitive design ensures accessibility for users of all financial backgrounds.

Who Should Use Amplify Energy Corp. (AMPY)?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for energy sector analysis.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Amplify Energy Corp. (AMPY).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Energy Sector Enthusiasts: Gain insight into how companies like Amplify Energy Corp. (AMPY) are valued in the marketplace.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Amplify Energy Corp. (AMPY).
  • Real-World Data: Amplify Energy's historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
  • Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Graphs and tables providing clear, actionable results for decision-making.

No products were found matching.