American Vanguard Corporation (AVD) 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
American Vanguard Corporation (AVD) Bundle
Whether you’re an investor or analyst, this (AVD) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from American Vanguard Corporation, you can adjust forecasts and observe the effects in real-time.
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 | 468.2 | 458.7 | 556.9 | 609.6 | 579.4 | 579.4 | 579.5 | 579.5 | 579.6 | 579.6 |
| Revenue Growth, % | 0 | -2.03 | 21.4 | 9.47 | -4.96 | 0.0082891 | 0.0082891 | 0.0082891 | 0.0082891 | 0.0082891 |
| EBITDA | 48.8 | 38.9 | 53.4 | 66.4 | 45.1 | 54.7 | 54.7 | 54.7 | 54.7 | 54.7 |
| EBITDA, % | 10.43 | 8.47 | 9.59 | 10.89 | 7.78 | 9.43 | 9.43 | 9.43 | 9.43 | 9.43 |
| Depreciation | 18.7 | 20.2 | 22.5 | 22.1 | 21.8 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 |
| Depreciation, % | 3.98 | 4.41 | 4.04 | 3.63 | 3.76 | 3.96 | 3.96 | 3.96 | 3.96 | 3.96 |
| EBIT | 30.2 | 18.7 | 30.9 | 44.2 | 23.3 | 31.7 | 31.7 | 31.7 | 31.7 | 31.7 |
| EBIT, % | 6.45 | 4.07 | 5.55 | 7.25 | 4.02 | 5.47 | 5.47 | 5.47 | 5.47 | 5.47 |
| Total Cash | 6.6 | 15.9 | 16.3 | 20.3 | 11.4 | 15.2 | 15.2 | 15.2 | 15.2 | 15.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 155.8 | 138.5 | 158.9 | 168.2 | 194.8 | 177.6 | 177.6 | 177.6 | 177.6 | 177.6 |
| Account Receivables, % | 33.29 | 30.19 | 28.54 | 27.59 | 33.62 | 30.65 | 30.65 | 30.65 | 30.65 | 30.65 |
| Inventories | 163.3 | 163.8 | 154.3 | 184.2 | 219.6 | 192.8 | 192.9 | 192.9 | 192.9 | 192.9 |
| Inventories, % | 34.88 | 35.71 | 27.71 | 30.21 | 37.89 | 33.28 | 33.28 | 33.28 | 33.28 | 33.28 |
| Accounts Payable | 64.9 | 59.3 | 67.1 | 69.0 | 68.8 | 71.9 | 71.9 | 71.9 | 71.9 | 71.9 |
| Accounts Payable, % | 13.86 | 12.92 | 12.06 | 11.32 | 11.88 | 12.41 | 12.41 | 12.41 | 12.41 | 12.41 |
| Capital Expenditure | -13.0 | -11.2 | -10.0 | -14.6 | -12.1 | -13.3 | -13.3 | -13.3 | -13.3 | -13.3 |
| Capital Expenditure, % | -2.77 | -2.45 | -1.8 | -2.39 | -2.08 | -2.3 | -2.3 | -2.3 | -2.3 | -2.3 |
| Tax Rate, % | 26.98 | 26.98 | 26.98 | 26.98 | 26.98 | 26.98 | 26.98 | 26.98 | 26.98 | 26.98 |
| EBITAT | 21.6 | 15.4 | 21.2 | 33.7 | 17.0 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -227.0 | 35.7 | 30.5 | 4.0 | -35.4 | 80.2 | 33.2 | 33.2 | 33.2 | 33.2 |
| WACC, % | 7.02 | 7.51 | 6.88 | 7.22 | 7.08 | 7.14 | 7.14 | 7.14 | 7.14 | 7.14 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 179.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 35 | |||||||||
| Terminal Value | 1,098 | |||||||||
| Present Terminal Value | 778 | |||||||||
| Enterprise Value | 957 | |||||||||
| Net Debt | 151 | |||||||||
| Equity Value | 807 | |||||||||
| Diluted Shares Outstanding, MM | 29 | |||||||||
| Equity Value Per Share | 28.27 |
What You Will Receive
- Comprehensive Financial Model: Leverage American Vanguard Corporation's (AVD) actual performance data for accurate DCF valuation.
- Complete Forecasting Flexibility: Modify revenue growth rates, profit margins, WACC, and other essential parameters.
- Real-Time Calculations: Instant updates provide immediate insights as you adjust inputs.
- Professional-Grade Template: An expertly crafted Excel file tailored for high-quality valuation presentations.
- Adaptable and Reusable: Designed for versatility, enabling repeated application for in-depth financial forecasts.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for American Vanguard Corporation (AVD).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for American Vanguard Corporation (AVD).
- Interactive Dashboard and Charts: Visual representations provide a summary of key valuation metrics for streamlined analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring American Vanguard Corporation’s (AVD) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including American Vanguard Corporation’s (AVD) intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or to create detailed reports.
Why Choose This Calculator for American Vanguard Corporation (AVD)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for AVD.
- Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios for AVD.
- In-Depth Analysis: Automatically computes American Vanguard's intrinsic value and Net Present Value.
- Data-Rich Environment: Historical and projected data provide reliable benchmarks for AVD.
- Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focused on AVD.
Who Should Use This Product?
- Investors: Assess American Vanguard Corporation’s (AVD) valuation prior to making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
- Startup Founders: Understand the valuation principles applied to established companies like American Vanguard Corporation (AVD).
- Consultants: Provide comprehensive valuation reports to clients focusing on American Vanguard Corporation (AVD).
- Students and Educators: Utilize authentic data to learn and instruct on valuation strategies.
What the Template Contains
- Historical Data: Includes American Vanguard Corporation’s (AVD) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate American Vanguard Corporation’s (AVD) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital for American Vanguard Corporation (AVD).
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions for American Vanguard Corporation (AVD).
- Quarterly and Annual Statements: A complete breakdown of American Vanguard Corporation’s (AVD) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically for American Vanguard Corporation (AVD).