American Woodmark Corporation (AMWD) 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
American Woodmark Corporation (AMWD) Bundle
Enhance your investment choices with the American Woodmark Corporation (AMWD) DCF Calculator! Review authentic financial data, adjust growth predictions and expenses, and instantly observe how these changes affect the intrinsic value of American Woodmark Corporation (AMWD).
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,650.3 | 1,744.0 | 1,857.2 | 2,066.2 | 1,847.5 | 1,906.8 | 1,968.0 | 2,031.1 | 2,096.3 | 2,163.6 |
| Revenue Growth, % | 0 | 5.68 | 6.49 | 11.25 | -10.58 | 3.21 | 3.21 | 3.21 | 3.21 | 3.21 |
| EBITDA | 253.5 | 230.0 | 36.2 | 228.6 | 239.0 | 207.8 | 214.5 | 221.4 | 228.5 | 235.8 |
| EBITDA, % | 15.36 | 13.19 | 1.95 | 11.06 | 12.93 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 |
| Depreciation | 123.9 | 126.2 | 124.2 | 93.7 | 78.8 | 115.3 | 119.0 | 122.8 | 126.8 | 130.8 |
| Depreciation, % | 7.51 | 7.24 | 6.69 | 4.54 | 4.26 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 |
| EBIT | 129.6 | 103.8 | -88.1 | 134.9 | 160.2 | 92.5 | 95.5 | 98.6 | 101.7 | 105.0 |
| EBIT, % | 7.85 | 5.95 | -4.74 | 6.53 | 8.67 | 4.85 | 4.85 | 4.85 | 4.85 | 4.85 |
| Total Cash | 97.1 | 91.1 | 22.3 | 41.7 | 87.4 | 72.7 | 75.0 | 77.4 | 79.9 | 82.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 106.3 | 146.9 | 157.0 | 119.2 | 132.1 | 138.2 | 142.6 | 147.2 | 151.9 | 156.8 |
| Account Receivables, % | 6.44 | 8.42 | 8.45 | 5.77 | 7.15 | 7.25 | 7.25 | 7.25 | 7.25 | 7.25 |
| Inventories | 111.8 | 140.3 | 228.3 | 190.7 | 159.1 | 171.4 | 176.9 | 182.6 | 188.5 | 194.5 |
| Inventories, % | 6.78 | 8.04 | 12.29 | 9.23 | 8.61 | 8.99 | 8.99 | 8.99 | 8.99 | 8.99 |
| Accounts Payable | 56.3 | 91.6 | 111.4 | 63.9 | 64.5 | 81.0 | 83.6 | 86.3 | 89.1 | 92.0 |
| Accounts Payable, % | 3.41 | 5.25 | 6 | 3.09 | 3.49 | 4.25 | 4.25 | 4.25 | 4.25 | 4.25 |
| Capital Expenditure | -31.7 | -35.7 | -44.1 | -42.6 | -91.0 | -50.8 | -52.5 | -54.2 | -55.9 | -57.7 |
| Capital Expenditure, % | -1.92 | -2.05 | -2.38 | -2.06 | -4.93 | -2.67 | -2.67 | -2.67 | -2.67 | -2.67 |
| Tax Rate, % | 23.53 | 23.53 | 23.53 | 23.53 | 23.53 | 23.53 | 23.53 | 23.53 | 23.53 | 23.53 |
| EBITAT | 94.9 | 82.0 | -60.9 | 103.0 | 122.5 | 69.3 | 71.5 | 73.8 | 76.1 | 78.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 25.3 | 138.8 | -59.1 | 182.0 | 129.4 | 131.9 | 130.7 | 134.9 | 139.2 | 143.7 |
| WACC, % | 9.6 | 9.67 | 9.55 | 9.64 | 9.64 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 518.6 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 149 | |||||||||
| Terminal Value | 2,430 | |||||||||
| Present Terminal Value | 1,535 | |||||||||
| Enterprise Value | 2,054 | |||||||||
| Net Debt | 421 | |||||||||
| Equity Value | 1,632 | |||||||||
| Diluted Shares Outstanding, MM | 16 | |||||||||
| Equity Value Per Share | 100.40 |
What You Will Receive
- Genuine American Woodmark Data: Preloaded financials – encompassing revenue to EBIT – derived from actual and projected figures.
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Adjustments: Automatic recalculations to assess the effects of changes on American Woodmark’s fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and comprehensive projections.
- Efficient and Precise: Avoid the hassle of building models from the ground up while ensuring accuracy and adaptability.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures tailored for American Woodmark Corporation (AMWD).
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional financial outputs with ease.
- High-Precision Accuracy: Leverages American Woodmark's actual financial data for dependable valuation results.
- Effortless Scenario Analysis: Easily experiment with various assumptions and analyze different outcomes.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review American Woodmark Corporation’s (AMWD) pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Choose This Calculator for American Woodmark Corporation (AMWD)?
- Precise Information: Utilize authentic American Woodmark financials for trustworthy valuation outcomes.
- Flexible Options: Modify essential variables such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency Boost: Built-in calculations save you the hassle of starting from the ground up.
- Expert-Level Tool: Tailored for investors, analysts, and consultants in the industry.
- Easy to Use: User-friendly design and clear, step-by-step guidance ensure accessibility for everyone.
Who Should Use American Woodmark Corporation (AMWD)?
- Homeowners: Enhance your living spaces with high-quality cabinetry solutions.
- Contractors: Streamline your projects with reliable and stylish products from a trusted brand.
- Interior Designers: Utilize a diverse range of options to create stunning residential and commercial spaces.
- DIY Enthusiasts: Access user-friendly products that make home improvement projects more manageable.
- Retailers: Partner with a reputable manufacturer to offer customers exceptional cabinetry choices.
What the Template Contains
- Pre-Filled DCF Model: American Woodmark Corporation’s (AMWD) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate American Woodmark Corporation’s (AMWD) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.