A10 Networks, Inc. (ATEN) DCF Valuation

A10 Networks, Inc. (ATEN) 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

A10 Networks, Inc. (ATEN) 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 A10 Networks, Inc. (ATEN) financial prospects with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and expenses to calculate the intrinsic value of A10 Networks, Inc. (ATEN) and refine your investment strategy.


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 212.6 225.5 250.0 280.3 251.7 263.6 276.0 289.0 302.6 316.8
Revenue Growth, % 0 6.07 10.87 12.12 -10.22 4.71 4.71 4.71 4.71 4.71
EBITDA -9.8 24.7 35.1 60.5 48.0 32.2 33.7 35.3 37.0 38.7
EBITDA, % -4.6 10.97 14.05 21.57 19.07 12.21 12.21 12.21 12.21 12.21
Depreciation 6.4 5.6 3.5 7.4 9.3 7.0 7.3 7.7 8.0 8.4
Depreciation, % 3.01 2.48 1.4 2.63 3.71 2.65 2.65 2.65 2.65 2.65
EBIT -16.2 19.1 31.6 53.1 38.6 25.2 26.4 27.6 28.9 30.3
EBIT, % -7.61 8.49 12.65 18.93 15.35 9.56 9.56 9.56 9.56 9.56
Total Cash 129.9 158.1 185.0 151.0 159.3 169.9 177.9 186.3 195.1 204.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 53.6 51.1 61.8 72.9 74.3
Account Receivables, % 25.19 22.64 24.71 26.01 29.52
Inventories 22.4 20.7 22.5 19.7 23.5 23.8 24.9 26.0 27.3 28.6
Inventories, % 10.53 9.19 8.98 7.02 9.35 9.01 9.01 9.01 9.01 9.01
Accounts Payable 7.6 4.9 6.9 6.7 7.0 7.2 7.5 7.9 8.3 8.7
Accounts Payable, % 3.57 2.15 2.74 2.4 2.79 2.73 2.73 2.73 2.73 2.73
Capital Expenditure -4.3 -3.6 -5.2 -10.8 -10.9 -7.3 -7.7 -8.0 -8.4 -8.8
Capital Expenditure, % -2.04 -1.58 -2.07 -3.85 -4.33 -2.77 -2.77 -2.77 -2.77 -2.77
Tax Rate, % 8.73 8.73 8.73 8.73 8.73 8.73 8.73 8.73 8.73 8.73
EBITAT -17.6 17.8 94.9 47.2 35.3 23.9 25.0 26.2 27.4 28.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -83.9 21.3 82.7 35.3 28.8 30.3 20.7 21.7 22.7 23.7
WACC, % 9.63 9.62 9.63 9.62 9.62 9.62 9.62 9.62 9.62 9.62
PV UFCF
SUM PV UFCF 91.9
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 24
Terminal Value 369
Present Terminal Value 233
Enterprise Value 325
Net Debt -80
Equity Value 406
Diluted Shares Outstanding, MM 76
Equity Value Per Share 5.37

What You Will Get

  • Real ATEN Financial Data: Pre-filled with A10 Networks’ historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See A10 Networks’ intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for A10 Networks, Inc. (ATEN).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for precise analysis.
  • Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit A10 Networks' projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for A10 Networks, Inc. (ATEN).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for streamlined analysis.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review A10 Networks, Inc.'s (ATEN) pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment decisions.

Why Choose This Calculator for A10 Networks, Inc. (ATEN)?

  • Accuracy: Utilizes real A10 Networks financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and experiment with various inputs.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and attention to detail expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users with all levels of financial modeling skills.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling A10 Networks, Inc. (ATEN) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for A10 Networks, Inc. (ATEN).
  • Consultants: Deliver professional valuation insights on A10 Networks, Inc. (ATEN) to clients quickly and accurately.
  • Business Owners: Understand how companies like A10 Networks, Inc. (ATEN) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to A10 Networks, Inc. (ATEN).

What the Template Contains

  • Historical Data: Includes A10 Networks’ past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate A10 Networks’ 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 A10 Networks’ financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.