Axalta Coating Systems Ltd. (AXTA) DCF Valuation

Axalta Coating Systems Ltd. (AXTA) 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

Axalta Coating Systems Ltd. (AXTA) 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:

Enhance your investment strategies with the Axalta Coating Systems Ltd. (AXTA) DCF Calculator! Explore real financial data for Axalta, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of (AXTA).


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 4,482.2 3,737.6 4,416.2 4,884.4 5,184.1 5,421.0 5,668.8 5,927.9 6,198.8 6,482.1
Revenue Growth, % 0 -16.61 18.16 10.6 6.14 4.57 4.57 4.57 4.57 4.57
EBITDA 859.7 598.3 828.6 754.5 857.3 931.7 974.3 1,018.8 1,065.4 1,114.1
EBITDA, % 19.18 16.01 18.76 15.45 16.54 17.19 17.19 17.19 17.19 17.19
Depreciation 353.0 320.3 316.5 303.1 275.6 380.9 398.3 416.5 435.6 455.5
Depreciation, % 7.88 8.57 7.17 6.21 5.32 7.03 7.03 7.03 7.03 7.03
EBIT 506.7 278.0 512.1 451.4 581.7 550.8 576.0 602.3 629.8 658.6
EBIT, % 11.3 7.44 11.6 9.24 11.22 10.16 10.16 10.16 10.16 10.16
Total Cash 1,017.5 1,360.9 840.6 645.2 699.8 1,136.8 1,188.8 1,243.1 1,299.9 1,359.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 830.1 869.8 937.5 1,067.4 1,259.9
Account Receivables, % 18.52 23.27 21.23 21.85 24.3
Inventories 591.6 559.9 669.7 829.6 741.1 809.1 846.1 884.7 925.2 967.4
Inventories, % 13.2 14.98 15.16 16.98 14.3 14.92 14.92 14.92 14.92 14.92
Accounts Payable 483.7 564.4 657.4 733.5 665.3 744.1 778.1 813.6 850.8 889.7
Accounts Payable, % 10.79 15.1 14.89 15.02 12.83 13.73 13.73 13.73 13.73 13.73
Capital Expenditure -112.5 -82.1 -121.6 -150.9 -137.9 -143.2 -149.8 -156.6 -163.8 -171.3
Capital Expenditure, % -2.51 -2.2 -2.75 -3.09 -2.66 -2.64 -2.64 -2.64 -2.64 -2.64
Tax Rate, % 24.61 24.61 24.61 24.61 24.61 24.61 24.61 24.61 24.61 24.61
EBITAT 382.3 276.6 396.9 336.1 438.5 443.2 463.4 484.6 506.8 529.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -315.2 587.5 507.3 274.6 404.0 767.9 654.9 684.9 716.2 748.9
WACC, % 9.11 9.57 9.15 9.09 9.11 9.21 9.21 9.21 9.21 9.21
PV UFCF
SUM PV UFCF 2,763.7
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 775
Terminal Value 13,576
Present Terminal Value 8,740
Enterprise Value 11,503
Net Debt 2,836
Equity Value 8,668
Diluted Shares Outstanding, MM 222
Equity Value Per Share 39.06

What You Will Get

  • Real AXTA Financial Data: Pre-filled with Axalta'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 Axalta'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

  • Real-Life AXTA Data: Pre-filled with Axalta’s historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Develop multiple forecasting scenarios to explore various valuation outcomes.
  • User-Friendly Design: Intuitive, organized, and tailored for both professionals and novices.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Axalta Coating Systems Ltd.'s 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 investment decisions.

Why Choose Axalta's Tools?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Axalta Coating Systems Ltd. (AXTA).
  • Flexible Parameters: Modify yellow-highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically derives Axalta’s intrinsic value and Net Present Value for informed decision-making.
  • Rich Data Repository: Access historical and projected data for reliable baseline evaluations.
  • Expert-Level Standards: Perfectly designed for financial analysts, investors, and industry consultants focused on (AXTA).

Who Should Use Axalta Coating Systems Ltd. (AXTA)?

  • Paint and Coatings Students: Master the fundamentals of coatings technology and apply them to real-world scenarios.
  • Researchers: Utilize advanced models to support studies in materials science and coatings applications.
  • Investors: Evaluate your investment strategies and analyze market trends related to Axalta Coating Systems Ltd. (AXTA).
  • Industry Analysts: Enhance your analysis with a comprehensive overview of Axalta's market position and performance.
  • Manufacturers: Understand how leading companies like Axalta optimize their product offerings and market presence.

What the Template Contains

  • Historical Data: Includes Axalta Coating Systems Ltd.'s (AXTA) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Axalta's (AXTA) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital specific to Axalta (AXTA).
  • Editable Inputs: Modify key drivers such as growth rates, EBITDA %, and CAPEX assumptions for Axalta (AXTA).
  • Quarterly and Annual Statements: A comprehensive breakdown of Axalta's (AXTA) financials.
  • Interactive Dashboard: Visualize valuation results and projections for Axalta (AXTA) dynamically.

No products were found matching.