Atlantic American Corporation (AAME) DCF Valuation
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Atlantic American Corporation (AAME) Bundle
Enhance your investment strategies with the (AAME) DCF Calculator! Dive into authentic Atlantic American Corporation financial data, adjust growth predictions and expenses, and instantly observe how these modifications affect the intrinsic value of (AAME).
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 | 198.2 | 195.3 | 199.6 | 187.9 | 186.8 | 184.1 | 181.5 | 178.9 | 176.4 | 173.9 |
| Revenue Growth, % | 0 | -1.43 | 2.15 | -5.86 | -0.56321 | -1.43 | -1.43 | -1.43 | -1.43 | -1.43 |
| EBITDA | 2.7 | 18.1 | 401.5 | 4.9 | .0 | 41.7 | 41.1 | 40.5 | 40.0 | 39.4 |
| EBITDA, % | 1.37 | 9.26 | 201.2 | 2.63 | 0 | 22.65 | 22.65 | 22.65 | 22.65 | 22.65 |
| Depreciation | 1.0 | 1.0 | 1.0 | .9 | -2.7 | .2 | .2 | .2 | .2 | .2 |
| Depreciation, % | 0.50258 | 0.50167 | 0.50262 | 0.47378 | -1.45 | 0.10661 | 0.10661 | 0.10661 | 0.10661 | 0.10661 |
| EBIT | 1.7 | 17.1 | 400.5 | 4.0 | 2.7 | 41.7 | 41.1 | 40.5 | 39.9 | 39.4 |
| EBIT, % | 0.86942 | 8.76 | 200.7 | 2.15 | 1.45 | 22.65 | 22.65 | 22.65 | 22.65 | 22.65 |
| Total Cash | 245.4 | 273.4 | 285.7 | 237.6 | 28.3 | 152.9 | 150.7 | 148.6 | 146.4 | 144.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | -26.0 | -48.9 | -41.4 | -298.1 | .0 | -58.5 | -57.7 | -56.9 | -56.1 | -55.3 |
| Inventories, % | -13.13 | -25.02 | -20.77 | -158.66 | 0 | -31.78 | -31.78 | -31.78 | -31.78 | -31.78 |
| Accounts Payable | 23.6 | 26.4 | 25.5 | 26.5 | 24.8 | 24.1 | 23.8 | 23.5 | 23.1 | 22.8 |
| Accounts Payable, % | 11.9 | 13.52 | 12.76 | 14.09 | 13.28 | 13.11 | 13.11 | 13.11 | 13.11 | 13.11 |
| Capital Expenditure | -.1 | -.2 | -.1 | -.1 | -.1 | -.1 | -.1 | -.1 | -.1 | -.1 |
| Capital Expenditure, % | -0.03481701 | -0.11927 | -0.05361957 | -0.06707444 | -0.04282816 | -0.0635227 | -0.0635227 | -0.0635227 | -0.0635227 | -0.0635227 |
| Tax Rate, % | 69.73 | 69.73 | 69.73 | 69.73 | 69.73 | 69.73 | 69.73 | 69.73 | 69.73 | 69.73 |
| EBITAT | 1.6 | 13.4 | 323.4 | 2.9 | .8 | 29.8 | 29.4 | 28.9 | 28.5 | 28.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 52.2 | 39.8 | 315.9 | 261.3 | -301.7 | 87.7 | 28.3 | 27.9 | 27.5 | 27.1 |
| WACC, % | 7.62 | 6.82 | 6.93 | 6.54 | 4.47 | 6.48 | 6.48 | 6.48 | 6.48 | 6.48 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 171.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 28 | |||||||||
| Terminal Value | 617 | |||||||||
| Present Terminal Value | 450 | |||||||||
| Enterprise Value | 622 | |||||||||
| Net Debt | 8 | |||||||||
| Equity Value | 614 | |||||||||
| Diluted Shares Outstanding, MM | 20 | |||||||||
| Equity Value Per Share | 30.07 |
What You Will Get
- Real AAME Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Evaluate various scenarios to assess Atlantic American Corporation’s future performance.
- User-Friendly Design: Designed for professionals but easy for beginners to navigate.
Key Features
- Pre-Loaded Data: Atlantic American Corporation’s historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Instant Results: View Atlantic American Corporation’s intrinsic value recalculated in real time.
- Clear Visual Outputs: Dashboard charts illustrate valuation results and key metrics effectively.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file containing Atlantic American Corporation’s (AAME) preloaded financial data.
- 2. Adjust Key Inputs: Modify essential variables such as growth projections, WACC, and capital expenditure estimates.
- 3. View Results in Real-Time: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Different Scenarios: Analyze various forecasts to evaluate different valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation analyses to back your strategic decisions.
Why Choose This Calculator for Atlantic American Corporation (AAME)?
- Accurate Data: Reliable financial metrics for Atlantic American Corporation ensure precise valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Ready-made calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants focused on Atlantic American Corporation.
- User-Friendly: Easy-to-navigate design and clear instructions make it accessible for all users.
Who Should Use This Product?
- Finance Students: Understand valuation methodologies and apply them to real-world data, particularly for Atlantic American Corporation (AAME).
- Academics: Integrate industry-standard valuation models into your teaching or research focused on Atlantic American Corporation (AAME).
- Investors: Validate your investment hypotheses and evaluate the valuation metrics of Atlantic American Corporation (AAME).
- Analysts: Enhance your analysis efficiency with a customizable DCF model tailored for Atlantic American Corporation (AAME).
- Small Business Owners: Discover how large corporations like Atlantic American Corporation (AAME) are evaluated in the market.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Atlantic American Corporation (AAME).
- Real-World Data: Atlantic American Corporation’s historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into the company’s performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics specific to Atlantic American Corporation (AAME).
- Dashboard with Visual Outputs: Engaging charts and tables designed to present clear, actionable results.