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
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 | 67.5 | 70.7 | 74.0 | 77.5 | 81.2 |
Account Receivables, % | 25.19 | 22.64 | 24.71 | 26.01 | 29.52 | 25.62 | 25.62 | 25.62 | 25.62 | 25.62 |
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
- Step 1: Download the Excel file.
- Step 2: Review A10 Networks, Inc.'s (ATEN) pre-filled financial data and forecasts.
- Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update instantly as you adjust your assumptions.
- 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.