AMC Networks Inc. (AMCX) 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
AMC Networks Inc. (AMCX) Bundle
Enhance your investment strategies with the AMC Networks Inc. (AMCX) DCF Calculator! Analyze real AMC financials, adjust growth forecasts and expenses, and instantly observe how these changes affect AMC Networks Inc. (AMCX) intrinsic value.
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 | 3,060.3 | 2,815.0 | 3,077.6 | 3,096.5 | 2,711.9 | 2,640.7 | 2,571.4 | 2,504.0 | 2,438.3 | 2,374.3 |
| Revenue Growth, % | 0 | -8.02 | 9.33 | 0.61532 | -12.42 | -2.62 | -2.62 | -2.62 | -2.62 | -2.62 |
| EBITDA | 1,719.9 | 1,489.4 | 1,525.9 | 1,253.7 | 1,462.3 | 1,336.7 | 1,301.7 | 1,267.5 | 1,234.3 | 1,201.9 |
| EBITDA, % | 56.2 | 52.91 | 49.58 | 40.49 | 53.92 | 50.62 | 50.62 | 50.62 | 50.62 | 50.62 |
| Depreciation | 1,056.6 | 948.4 | 1,020.1 | 1,149.9 | 1,013.6 | 928.9 | 904.5 | 880.8 | 857.7 | 835.2 |
| Depreciation, % | 34.53 | 33.69 | 33.15 | 37.14 | 37.37 | 35.18 | 35.18 | 35.18 | 35.18 | 35.18 |
| EBIT | 663.3 | 541.0 | 505.7 | 103.8 | 448.7 | 407.9 | 397.2 | 386.7 | 376.6 | 366.7 |
| EBIT, % | 21.67 | 19.22 | 16.43 | 3.35 | 16.55 | 15.44 | 15.44 | 15.44 | 15.44 | 15.44 |
| Total Cash | 816.2 | 888.5 | 892.2 | 930.0 | 570.6 | 730.4 | 711.3 | 692.6 | 674.4 | 656.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 857.1 | 823.4 | 884.8 | 770.8 | 666.8 | 715.6 | 696.8 | 678.5 | 660.7 | 643.4 |
| Account Receivables, % | 28.01 | 29.25 | 28.75 | 24.89 | 24.59 | 27.1 | 27.1 | 27.1 | 27.1 | 27.1 |
| Inventories | 230.4 | 223.2 | 282.5 | 10.8 | .0 | 131.9 | 128.5 | 125.1 | 121.8 | 118.6 |
| Inventories, % | 7.53 | 7.93 | 9.18 | 0.349 | 0 | 5 | 5 | 5 | 5 | 5 |
| Accounts Payable | 94.3 | 120.5 | 173.2 | 172.0 | 89.5 | 115.4 | 112.3 | 109.4 | 106.5 | 103.7 |
| Accounts Payable, % | 3.08 | 4.28 | 5.63 | 5.55 | 3.3 | 4.37 | 4.37 | 4.37 | 4.37 | 4.37 |
| Capital Expenditure | -91.6 | -46.6 | -42.6 | -44.3 | -35.2 | -46.3 | -45.1 | -43.9 | -42.7 | -41.6 |
| Capital Expenditure, % | -2.99 | -1.66 | -1.38 | -1.43 | -1.3 | -1.75 | -1.75 | -1.75 | -1.75 | -1.75 |
| Tax Rate, % | 27.21 | 27.21 | 27.21 | 27.21 | 27.21 | 27.21 | 27.21 | 27.21 | 27.21 | 27.21 |
| EBITAT | 519.1 | 322.6 | 338.7 | -38.2 | 326.6 | 226.5 | 220.5 | 214.8 | 209.1 | 203.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 490.9 | 1,291.6 | 1,248.2 | 1,451.9 | 1,337.3 | 954.3 | 1,099.2 | 1,070.4 | 1,042.3 | 1,014.9 |
| WACC, % | 5.63 | 4.65 | 5.04 | 1.51 | 5.35 | 4.44 | 4.44 | 4.44 | 4.44 | 4.44 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,554.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,035 | |||||||||
| Terminal Value | 42,489 | |||||||||
| Present Terminal Value | 34,199 | |||||||||
| Enterprise Value | 38,753 | |||||||||
| Net Debt | 1,912 | |||||||||
| Equity Value | 36,841 | |||||||||
| Diluted Shares Outstanding, MM | 44 | |||||||||
| Equity Value Per Share | 837.47 |
What You Will Receive
- Genuine AMCX Financial Data: Pre-loaded with AMC Networks’ historical and forecasted data for accurate analysis.
- Completely Customizable Template: Easily adjust key parameters such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch AMC Networks’ intrinsic value refresh immediately based on your modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Design: Clear layout and straightforward instructions suitable for all skill levels.
Key Features
- Customizable Revenue Projections: Adjust essential factors such as subscriber growth, advertising revenue, and production costs.
- Instant DCF Analysis: Quickly computes intrinsic value, NPV, and additional financial metrics.
- Industry-Leading Precision: Leverages AMC Networks Inc.'s (AMCX) actual financial data for accurate valuation results.
- Effortless Scenario Testing: Easily experiment with various assumptions and analyze the results side by side.
- Efficiency Booster: Avoid the complexity of creating detailed valuation models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based AMC Networks Inc. (AMCX) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates AMC Networks Inc.'s (AMCX) intrinsic value.
- Test Scenarios: Explore various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose This Calculator for AMC Networks Inc. (AMCX)?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Easily adjust parameters to suit your financial analysis.
- Real-Time Feedback: Observe immediate updates to AMC’s valuation as you modify inputs.
- Preloaded Data: Comes with AMC’s actual financial metrics for swift evaluations.
- Valued by Experts: Employed by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling AMC Networks Inc. (AMCX) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models tailored for AMC Networks Inc. (AMCX).
- Consultants: Deliver professional valuation insights for AMC Networks Inc. (AMCX) to clients quickly and accurately.
- Business Owners: Understand how media companies like AMC Networks Inc. (AMCX) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to AMC Networks Inc. (AMCX).
What the Template Contains
- Historical Data: Includes AMC Networks Inc.’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate AMC Networks Inc.’s 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 AMC Networks Inc.’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.