Astronics Corporation (ATRO) DCF Valuation

Astronics Corporation (ATRO) 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

Astronics Corporation (ATRO) 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 Astronics Corporation's (ATRO) financial potential with our user-friendly DCF Calculator! Enter your growth projections, margin expectations, and cost estimates to calculate Astronics Corporation's (ATRO) intrinsic value 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 772.7 502.6 444.9 534.9 689.2 693.8 698.3 702.9 707.6 712.3
Revenue Growth, % 0 -34.96 -11.48 20.23 28.85 0.6603 0.6603 0.6603 0.6603 0.6603
EBITDA 62.0 19.0 -4.7 -2.3 16.8 17.7 17.8 17.9 18.0 18.2
EBITDA, % 8.02 3.77 -1.05 -0.42382 2.44 2.55 2.55 2.55 2.55 2.55
Depreciation 33.0 36.4 34.2 27.8 26.1 39.1 39.4 39.6 39.9 40.1
Depreciation, % 4.28 7.23 7.69 5.19 3.79 5.64 5.64 5.64 5.64 5.64
EBIT 28.9 -17.4 -38.9 -30.0 -9.3 -21.4 -21.5 -21.7 -21.8 -22.0
EBIT, % 3.74 -3.46 -8.74 -5.62 -1.35 -3.08 -3.08 -3.08 -3.08 -3.08
Total Cash 31.9 40.4 29.8 13.8 4.8 30.7 30.9 31.1 31.3 31.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 148.0 93.1 107.4 147.8 172.1
Account Receivables, % 19.15 18.52 24.15 27.63 24.97
Inventories 145.8 157.1 157.6 188.0 191.8 206.1 207.4 208.8 210.2 211.6
Inventories, % 18.87 31.25 35.42 35.14 27.83 29.7 29.7 29.7 29.7 29.7
Accounts Payable 35.8 26.4 34.9 64.2 61.1 53.6 53.9 54.3 54.6 55.0
Accounts Payable, % 4.64 5.26 7.84 12 8.87 7.72 7.72 7.72 7.72 7.72
Capital Expenditure -12.1 -7.5 -6.0 -7.7 -7.6 -9.6 -9.7 -9.8 -9.8 -9.9
Capital Expenditure, % -1.56 -1.48 -1.36 -1.43 -1.11 -1.39 -1.39 -1.39 -1.39 -1.39
Tax Rate, % -0.41808 -0.41808 -0.41808 -0.41808 -0.41808 -0.41808 -0.41808 -0.41808 -0.41808 -0.41808
EBITAT 22.0 -17.9 -36.9 -36.0 -9.4 -20.2 -20.3 -20.4 -20.6 -20.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -214.9 45.3 -15.2 -57.4 -22.1 .8 7.3 7.4 7.4 7.4
WACC, % 11.99 12.75 12.59 12.75 12.75 12.57 12.57 12.57 12.57 12.57
PV UFCF
SUM PV UFCF 20.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 8
Terminal Value 72
Present Terminal Value 40
Enterprise Value 60
Net Debt 193
Equity Value -133
Diluted Shares Outstanding, MM 33
Equity Value Per Share -4.01

What You Will Get

  • Real ATRO Financial Data: Pre-filled with Astronics Corporation’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Astronics Corporation’s 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 Financial Data: Access reliable pre-loaded historical figures and future forecasts for Astronics Corporation (ATRO).
  • Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Clear charts and summaries to help visualize your valuation outcomes.
  • Designed for All Experience Levels: An intuitive layout suitable for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for Astronics Corporation (ATRO).
  2. Step 2: Review Astronics’ pre-filled financial data and forecasts.
  3. Step 3: Modify 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 adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for informed investment decisions.

Why Choose This Calculator for Astronics Corporation (ATRO)?

  • Accuracy: Utilizes precise Astronics financial data for reliable results.
  • Flexibility: Allows users to easily modify and experiment with inputs.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without advanced financial skills.

Who Should Use This Product?

  • Finance Students: Explore advanced valuation methodologies and apply them using real-world data.
  • Academics: Integrate industry-standard models into your teaching or research projects.
  • Investors: Validate your investment hypotheses and assess valuation scenarios for Astronics Corporation (ATRO).
  • Analysts: Enhance your efficiency with a pre-constructed, customizable DCF model tailored for Astronics Corporation (ATRO).
  • Small Business Owners: Understand the analytical approaches used for evaluating large public companies like Astronics Corporation (ATRO).

What the Template Contains

  • Pre-Filled Data: Includes Astronics Corporation's historical financials and forecasts.
  • 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: Analyze Astronics Corporation's profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.