Alpha Metallurgical Resources, Inc. (AMR) DCF Valuation

Alpha Metallurgical Resources, Inc. (AMR) 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

Alpha Metallurgical Resources, Inc. (AMR) 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:

Whether you’re an investor or analyst, this (AMR) DCF Calculator is your ultimate tool for accurate valuation. Preloaded with Alpha Metallurgical Resources, Inc. real data, you can adjust forecasts and instantly observe the effects.


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 2,290.3 1,416.2 2,258.6 4,101.6 3,471.4 4,231.3 5,157.4 6,286.3 7,662.3 9,339.5
Revenue Growth, % 0 -38.16 59.48 81.6 -15.36 21.89 21.89 21.89 21.89 21.89
EBITDA 31.0 6.5 511.7 1,727.4 1,023.3 812.9 990.9 1,207.8 1,472.1 1,794.3
EBITDA, % 1.36 0.45877 22.65 42.12 29.48 19.21 19.21 19.21 19.21 19.21
Depreciation 236.4 175.6 149.8 150.9 170.9 321.2 391.5 477.2 581.7 709.0
Depreciation, % 10.32 12.4 6.63 3.68 4.92 7.59 7.59 7.59 7.59 7.59
EBIT -205.4 -169.1 361.9 1,576.6 852.4 491.7 599.3 730.5 890.4 1,085.3
EBIT, % -8.97 -11.94 16.02 38.44 24.55 11.62 11.62 11.62 11.62 11.62
Total Cash 212.8 139.2 81.2 348.0 268.2 329.4 401.5 489.4 596.6 727.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 266.5 145.7 489.2 407.2 509.7
Account Receivables, % 11.64 10.29 21.66 9.93 14.68
Inventories 162.7 108.1 129.4 200.6 231.3 270.9 330.2 402.5 490.6 598.0
Inventories, % 7.1 7.63 5.73 4.89 6.66 6.4 6.4 6.4 6.4 6.4
Accounts Payable 82.7 58.4 90.1 106.0 128.8 152.5 185.9 226.6 276.2 336.6
Accounts Payable, % 3.61 4.12 3.99 2.59 3.71 3.6 3.6 3.6 3.6 3.6
Capital Expenditure -192.4 -154.0 -83.3 -164.3 -245.4 -288.0 -351.1 -427.9 -521.6 -635.8
Capital Expenditure, % -8.4 -10.87 -3.69 -4.01 -7.07 -6.81 -6.81 -6.81 -6.81 -6.81
Tax Rate, % 14.61 14.61 14.61 14.61 14.61 14.61 14.61 14.61 14.61 14.61
EBITAT -160.0 -167.6 359.7 1,468.9 727.9 447.4 545.4 664.8 810.3 987.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -462.5 5.2 93.0 1,482.2 542.9 397.3 433.6 528.5 644.2 785.2
WACC, % 10.99 11.04 11.04 11.03 11.01 11.02 11.02 11.02 11.02 11.02
PV UFCF
SUM PV UFCF 1,985.4
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 789
Terminal Value 7,500
Present Terminal Value 4,447
Enterprise Value 6,432
Net Debt -254
Equity Value 6,686
Diluted Shares Outstanding, MM 15
Equity Value Per Share 456.58

What You Will Get

  • Comprehensive AMR Financials: Access historical and projected data for precise valuation.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Alpha Metallurgical Resources' future performance.
  • User-Friendly Design: Crafted for industry professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive Financial Data: Gain access to precise historical figures and future forecasts for Alpha Metallurgical Resources, Inc. (AMR).
  • Adjustable Forecast Parameters: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Clear charts and summaries to help you visualize your valuation outcomes.
  • Suitable for All Experience Levels: An easy-to-navigate design tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for Alpha Metallurgical Resources, Inc. (AMR).
  2. Step 2: Review the pre-filled financial data and forecasts for (AMR).
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update 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 Alpha Metallurgical Resources, Inc. (AMR)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Valuation: Observe immediate updates to AMR’s valuation as you tweak inputs.
  • Pre-Loaded Data: Comes with AMR’s actual financial metrics for swift evaluations.
  • Endorsed by Experts: Utilized by analysts and investors for data-driven decisions.

Who Should Use This Product?

  • Investors: Evaluate Alpha Metallurgical Resources, Inc. (AMR)'s market position before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation assessments and validate financial forecasts for AMR.
  • Startup Founders: Understand the valuation methodologies of established companies like Alpha Metallurgical Resources, Inc. (AMR).
  • Consultants: Create comprehensive valuation reports tailored for clients in the mining sector.
  • Students and Educators: Utilize industry-specific data to enhance learning and application of valuation strategies.

What the Template Contains

  • Preloaded AMR Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.